AGÕæÈ˹ٷ½

STOCK TITAN

IFF Reports Second Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Reaffirms Full Year 2025 Financial Guidance

Leverage Reduced to 2.5x; Announces new $500M Share Repurchase Authorization

Enters into Definitive Agreement to Sell Soy Crush, Concentrates & Lecithin Business; Evaluating Strategic Alternatives for Food Ingredients Segment

NEW YORK--(BUSINESS WIRE)-- IFF (NYSE: IFF) reported financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 Consolidated Summary:

Ìý

Reported
(GAAP)

Ìý

Adjusted
(Non-GAAP)1

Sales

Ìý

Income Before
Taxes

Ìý

EPS

Ìý

Operating
EBITDA

Ìý

Operating
EBITDA Margin

Ìý

EPS ex
Amortization

$2.8 B

Ìý

$534 M

Ìý

$2.38

Ìý

$552 M

Ìý

20.0%

Ìý

$1.15

First Six Months 2025 Consolidated Summary:

Ìý

Reported
(GAAP)

Ìý

Adjusted
(Non-GAAP)1

Sales

Ìý

Income Before
Taxes

Ìý

EPS

Ìý

Operating
EBITDA

Ìý

Operating
EBITDA Margin

Ìý

EPS ex
Amortization

$5.6 B

Ìý

$(460) M

Ìý

$(1.59)

Ìý

$1.1 B

Ìý

20.2%

Ìý

$2.35

Management Commentary

“IFF’s second-quarter results reflect the progress we are making to strengthen our business and advance our strategic agenda,� said Erik Fyrwald, CEO of IFF. “Our teams delivered top-line growth and improved profitability, driven by disciplined execution and a strong focus on productivity. We also made strides in reshaping our portfolio by closing the divestitures of Pharma Solutions and Nitrocellulose, and successfully completing our debt tender offering - reducing leverage to 2.5x, ahead of our target and reinforcing our financial position.�

“Additionally, we announced the expected divestiture of our soy crush, concentrates, and lecithin business - furthering the evolution of our Food Ingredients portfolio toward more value-added offerings. This move aligns with our margin enhancement strategy and supports our continued evaluation of strategic alternatives for this business.�

“I am increasingly confident in IFF’s long-term outlook. With a stronger balance sheet and enhanced financial flexibility, we continue to invest in our highest-return businesses to drive sustainable, profitable growth. The $500 million share repurchase authorization we announced reflects our confidence in IFF’s long-term value and marks a key milestone in our balanced, disciplined capital allocation strategy - prioritizing both reinvestment and returns to shareholders.�

“We remain on track to deliver our 2025 commitments we outlined earlier this year, even as the operating environment has become more challenging. While we expect growth to moderate in the second half, we are confident in our ability to deliver profitable growth for the full year. At the same time, we are committed to driving long-term value creation for our shareholders through disciplined execution, strategic investment, and continued productivity.�

Second Quarter 2025 Consolidated Financial Results

  • Reported net sales for the second quarter were $2.76 billion, a decrease of 4% versus the prior-year period. On a comparable basis2, currency neutral sales1 increased 3% versus the prior-year period led by broad-based growth including mid-single digit performances in Taste and Health & Biosciences.
  • Income before taxes on a reported basis for the second quarter was $534 million. Adjusted operating EBITDA1 for the second quarter was $552 million. On a comparable basis2, currency neutral adjusted operating EBITDA1 improved 6% versus the prior-year period, led by volume growth, favorable net pricing and productivity.
  • Reported earnings per share (EPS) for the second quarter was $2.38 per diluted share. Adjusted EPS excluding amortization1 was $1.15 per diluted share.
  • Cash flows from operations for the first six months of the year was $368 million, and free cash flow1 defined as cash flows from operations less capital expenditures totaled $94 million. Total debt to trailing twelve months net loss at the end of the second quarter was (15.8)x. Net debt to credit adjusted EBITDA1 at the end of the second quarter was 2.5x.

Second Quarter 2025 Segment Summary: Growth vs. Prior Year

Ìý

Reported
(GAAP)

Ìý

Comparable
Currency
Neutral
(Non-GAAP)1 2

Ìý

Adjusted
(Non-GAAP)1

Ìý

Comparable
Currency Neutral
Adjusted
(Non-GAAP)1 2

Ìý

Sales

Ìý

Sales

Ìý

Operating
EBITDA

Ìý

Operating
EBITDA

Taste

3%

Ìý

6%

Ìý

(2)%

Ìý

3%

Food Ingredients

0%

Ìý

1%

Ìý

14%

Ìý

21%

Health & Biosciences

4%

Ìý

4%

Ìý

0%

Ìý

3%

Scent

0%

Ìý

1%

Ìý

(9)%

Ìý

(2)%

Pharma Solutions

(62)%

Ìý

21%

Ìý

(62)%

Ìý

5%

Consolidated

(4)%

Ìý

3%

Ìý

(6)%

Ìý

6%

Taste Segment

  • On a reported basis, second quarter sales were $631 million. On a comparable basis2, currency neutral sales1 increased 6% with broad-based growth in all regions.
  • Taste adjusted operating EBITDA1 was $125 million and adjusted operating EBITDA margin1 was 19.8% in the second quarter. On a comparable basis2, currency neutral adjusted operating EBITDA1 increased 3% driven by volume growth and favorable net pricing.

Food Ingredients Segment

  • On a reported basis, second quarter sales were $850 million. On a comparable basis2, currency neutral sales1 increased 1% led predominantly by growth in Inclusions and Emulsifiers & Texturants.
  • Food Ingredients adjusted operating EBITDA1 was $124 million and adjusted operating EBITDA margin1 was 14.6% in the second quarter. On a comparable basis2, currency neutral adjusted operating EBITDA1 increased 21% driven by volume growth, favorable net pricing and productivity.

Health & Biosciences Segment

  • On a reported basis, second quarter sales were $577 million. On a comparable basis2, currency neutral sales1 increased 4% driven by solid performances across all businesses.
  • Health & Biosciences adjusted operating EBITDA1 was $151 million and adjusted operating EBITDA margin1 was 26.2% in the second quarter. On a comparable basis2, currency neutral adjusted operating EBITDA1 increased 3% driven by volume growth and productivity gains.

Scent Segment

  • On a reported basis, second quarter sales were $603 million. On a comparable basis2, currency neutral sales1 increased 1% against a strong double-digit year ago comparable as double-digit growth in Fine Fragrance and a low single-digit performance in Consumer Fragrance was partially offset by declines in Fragrance Ingredients.
  • Scent adjusted operating EBITDA1 was $130 million and adjusted operating EBITDA margin1 was 21.6% in the second quarter. On a comparable basis2, currency neutral adjusted operating EBITDA1 decreased 2% driven primarily by unfavorable net pricing.

Pharma Solutions Segment

  • On a reported basis, second quarter sales were $103 million. On a comparable basis2, currency neutral sales1 grew 21% with Pharma Solutions being divested on May 1, 2025.
  • Pharma Solutions adjusted operating EBITDA1 was $22 million and adjusted operating EBITDA margin1 was 21.4% in the second quarter. On a comparable basis2, currency neutral adjusted operating EBITDA1 increased 5%.

Share Repurchase Authorization

The Company announced that its Board of Directors has authorized a new share repurchase program with a total value of $500 million. The program does not have a specified term or termination date. Under the program, the Company is authorized to repurchase shares of common stock in privately negotiated transactions, and/or open market transactions, including under plans complying with Rule 10b5-1 under the Exchange Act, and in block trades, or a combination of the foregoing. The Board will review the share repurchase program periodically and may authorize adjustment of its term and size. The Company plans to fund repurchases from available cash and cash provided by operating activities.

Sale of Soy Crush, Concentrates & Lecithin Business

The Company announced that it has entered into a definitive agreement to divest its soy crush, concentrates, and lecithin business to Bunge. The transaction—expected to close by year-end 2025—includes operations that generated approximately $240 million in revenue in 2024 and employs around 250 people globally. The sale aligns with IFF’s strategy to strengthen its portfolio and supports the ongoing evaluation of strategic alternatives for its Food Ingredients segment, with a focus on maximizing shareholder value. Financial terms of the deal have not been disclosed.

Financial Guidance

The Company continues to expect full year 2025 sales to be in the range of $10.6 billion to $10.9 billion and full year 2025 adjusted operating EBITDA to be in the range of $2 billion to $2.15 billion.

The Company is reiterating its full year 2025 guidance outlined earlier this year, maintaining its outlook for 1% to 4% comparable currency neutral sales growth and 5% to 10% growth in comparable currency neutral adjusted operating EBITDA, despite more challenging market conditions expected in the second half of the year.

Based on recent market foreign exchange rates, the Company now expects that foreign exchange will have an approximately 1% (versus 2% previously) adverse impact to sales growth and an approximately 3% adverse impact to adjusted operating EBITDA growth in 2025.

Full year guidance includes four months of Pharma Solutions results as the divestiture closed on May 1, 2025. This results in an approximately 7% adverse impact to sales growth and an approximately 8% adverse impact to adjusted operating EBITDA growth in 2025.

The Company cannot reconcile its expected adjusted operating EBITDA without unreasonable effort because certain items that impact net income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time. These items include but are not limited to divestiture and integration costs, gains (losses) on business disposals, and regulatory costs.

Audio Webcast

A live webcast to discuss the Company’s second quarter 2025 financial results will be held on August 6, 2025, at 9:00 a.m. ET. The webcast and accompanying slide presentation may be accessed on the Company’s IR website at . For those unable to listen to the live webcast, a recorded version will be made available on the Company’s website approximately one hour after the event and will remain available on IFF’s website for one year.

Cautionary Statement Under The Private Securities Litigation Reform Act of 1995

Statements in this press release, which are not historical facts or information, are “forward-looking statements� within the meaning of The Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on management’s current assumptions, estimates and expectations including those concerning expected cash flow and availability of capital resources to fund our operations and meet our debt service requirements; our ability to execute on our strategic and financial transformation, including the progress and success of our portfolio optimization strategy (including the sale process for our Pharma Solutions business), through non-core business divestitures and acquisitions, and expectations regarding the implementation of our refreshed growth-focused strategy and expectations around our business divestitures; our ability to continue to generate value for, and return cash to, our shareholders; expectations of the impact of inflationary pressures and the pricing actions to offset exposure to such impacts; expectations regarding the impact of government actions including tariffs; the impact of high input costs, including commodities, raw materials, transportation and energy; the expected impact of global supply chain challenges; our ability to enhance our innovation efforts, drive cost efficiencies and execute on specific consumer trends and demands; the growth potential of the markets in which we operate, including the emerging markets; expectations regarding sales and profit for the fiscal year 2025, including the impact of foreign exchange, pricing actions, raw materials, energy, and sourcing, logistics and manufacturing costs; the impact of global economic uncertainty and recessionary pressures on demand for consumer products; the success of our integration efforts, following acquisitions, including the acquisition of Frutarom and the N&B Transaction, and ability to deliver on our synergy commitments as well as future opportunities for the combined company; our strategic investments in capacity and increasing inventory to drive improved profitability; our ability to drive cost discipline measures and the ability to recover margin to pre-inflation levels; expected capital expenditures in 2025; statements regarding the anticipated amount, duration, methods, timing, term and other aspects of our repurchase programs and any anticipated benefits or value resulting from such programs; and the expected costs and benefits of our ongoing optimization of our manufacturing operations, including the expected number of closings.

These forward-looking statements should be evaluated with consideration given to the many risks and uncertainties inherent in our business that could cause actual results and events to differ materially from those in the forward-looking statements. Certain of such forward-looking information may be identified by such terms as “expect�, “anticipate�, “believe�, “intend�, “outlook�, “may�, “estimate�, “should�, “predict� and similar terms or variations thereof. Such forward-looking statements are based on a series of expectations, assumptions, estimates and projections about the Company, are not guarantees of future results or performance, and involve significant risks, uncertainties and other factors, including assumptions and projections, for all forward periods. Our actual results may differ materially from any future results expressed or implied by such forward-looking statements.

Such risks, uncertainties and other factors include, among others, the following: (1) our substantial amount of indebtedness and its impact on our liquidity, credit rating and ability to return capital to its shareholders; (2) our ability to successfully execute our strategic transformation; (3)the impact of regulatory, consumer, and economic trends for consumer products; (4) the impact of the outcomes of legal claims, disputes, regulatory investigations and litigation; (5) supply chain disruptions, geopolitical developments, climate change events, natural disasters, public health crises, tariffs and trade wars, and other events that may affect our suppliers or procurement of raw materials, and our development, manufacturing, distribution or sale of our products, and thus may impact our productivity, business and financial results; (6) inflationary trends, including in the price of our input costs, such as raw materials, transportation and energy; (7) our ability to successfully manage our working capital and inventory balances; (8) our ability to attract and retain key employees, and manage turnover of top executives; (9) our ability to successfully market to our expanded and diverse customer base; (10) our ability to effectively compete in our market and develop and introduce new products that meet customers� needs; (11) changes in demand from large multi-national customers due to increased competition and our ability to maintain “core list� status with customers; (12) our ability to successfully develop innovative and cost-effective products that allow customers to achieve their own profitability expectations; (13) the impact of a significant data breach or other disruption in our information technology systems; (14) our ability to benefit from our investments and expansion in emerging markets; (15) the impact of currency fluctuations or devaluations in the principal foreign markets in which we operate; (16) economic, regulatory and political risks associated with our international operations; (17) our ability to declare and pay dividends which is subject to certain considerations; (18) our ability to react in a timely and cost-effective manner to changes in consumer preferences and demands, including increased awareness of health and wellness; (19) our ability to meet increasing customer, consumer, shareholder and regulatory focus on sustainability; (20) any impairment on our tangible or intangible long-lived assets; (21) our ability to enter into or close strategic transactions or divestments, or successfully establish and manage acquisitions, collaborations, joint ventures or partnerships; (22) changes in market conditions or governmental regulations relating to our pension and postretirement obligations; (23) our ability to comply with, and the costs associated with compliance with, regulatory requirements and industry standards, including regarding product safety, quality, efficacy and environment impact; (24) defects, quality issues (including product recalls), inadequate disclosure or misuse with respect to the products and capabilities; (25) our ability to comply with, and the costs associated with compliance with, U.S. and foreign environmental protection laws; (26) the impact of our or our counterparties� failure to comply with the U.S. Foreign Corrupt Practices Act, similar U.S. or foreign anti-bribery and anti-corruption laws and regulations, applicable sanctions or competition laws and regulations in the jurisdictions in which we operate or ethical business practices and related laws and regulations; (27) our ability to protect our intellectual property rights; (28) changes in business and operations related to the adoption of artificial intelligence; (29) the impact of changes in federal, state, local and international tax legislation or policies and adverse results of tax audits, assessments, or disputes; (30) the impact of any tax liability resulting from the N&B Transaction; and (31) our ability to comply with data protection laws in the U.S. and abroad.

The foregoing list of important factors does not include all such factors, nor necessarily present them in order of importance. In addition, you should consult other disclosures made by the Company (such as in our other filings with the SEC or in company press releases) for other factors that may cause actual results to differ materially from those projected by the Company. Please refer to Part I. Item 1A., Risk Factors, of the Company’s Annual Report on Form 10-K filed with the SEC on February 28, 2025 for additional information regarding factors that could affect our results of operations, financial condition and liquidity.

We intend our forward-looking statements to speak only as of the time of such statements and do not undertake or plan to update or revise them as more information becomes available or to reflect changes in expectations, assumptions or results. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of, or any material adverse change in, one or more of the risk factors or risks and uncertainties referred to in this press release or included in our other periodic reports filed with the SEC could materially and adversely impact our operations and our future financial results. Any public statements or disclosures made by us following this press release that modify or impact any of the forward-looking statements contained in or accompanying this press release will be deemed to modify or supersede such outlook or other forward-looking statements in or accompanying this press release.

Use of Non-GAAP Financial Measures

We provide in this press release non-GAAP financial measures, including: (i) comparable currency neutral sales; (ii) adjusted operating EBITDA and comparable adjusted operating EBITDA; (iii) adjusted operating EBITDA margin; (iv) adjusted EPS ex amortization; (v) free cash flow; and (vi) net debt to credit adjusted EBITDA.

Our non-GAAP financial measures are defined below.

Currency neutral metrics eliminate the effects that result from translating non-U.S. currencies to U.S. dollars. We calculate currency neutral numbers by translating current year invoiced sale amounts at the exchange rates used for the corresponding prior year period. We use currency neutral results in our analysis of subsidiary or segment performance. We also use currency neutral numbers when analyzing our performance against our competitors.

Adjusted operating EBITDA and adjusted operating EBITDA margin exclude depreciation and amortization, interest expense, other expense, net, and certain non-recurring or unusual items that are not part of recurring operations such as, restructuring and other charges, impairment of goodwill, losses (gains) on business disposals, loss on assets classified as held for sale, divestiture and integration costs, strategic initiatives costs, regulatory costs, gain on debt extinguishment, and other items.

Adjusted EPS ex Amortization excludes the impact of non-operational items including, restructuring and other charges, impairment of goodwill, divestiture and integration costs, (losses) gains on business disposals, loss on assets classified as held for sale, strategic initiatives costs, regulatory costs, gain on debt extinguishment, and other items that are not a part of recurring operations.

Free Cash Flow is operating cash flow (i.e. cash flow from operations) less capital expenditures.

Net debt to credit adjusted EBITDA is the leverage ratio used in our credit agreements and defined as net debt (which is debt for borrowed money less cash and cash equivalents) divided by the trailing 12-month credit adjusted EBITDA. Credit adjusted EBITDA is defined as income (loss) before interest expense, income taxes, depreciation and amortization, specified items and non-cash items.

Comparable results for the second quarter exclude the impact of divestitures.

These non-GAAP measures are intended to provide additional information regarding our underlying operating results and comparable year-over-year performance. Such information is supplemental to information presented in accordance with GAAP and is not intended to represent a presentation in accordance with GAAP. In discussing our historical and expected future results and financial condition, we believe it is meaningful for investors to be made aware of and to be assisted in a better understanding of, on a period-to-period comparable basis, financial amounts both including and excluding these identified items, as well as the impact of exchange rate fluctuations. These non-GAAP measures should not be considered in isolation or as substitutes for analysis of the Company’s results under GAAP and may not be comparable to other companies� calculation of such metrics.

The Company cannot reconcile its expected adjusted operating EBITDA under "Financial Guidance" without unreasonable effort because certain items that impact net income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time. These items include but are not limited to divestiture and integration costs, gains (losses) on business disposals, and regulatory costs.

Welcome to IFF

At IFF (NYSE: IFF), an industry leader in food, beverage, scent, health and biosciences, science and creativity meet to create essential solutions for a better world � from global icons to unexpected innovations and experiences. With the beauty of art and the precision of science, we are an international collective of thinkers who partners with customers to bring scents, tastes, experiences, ingredients and solutions for products the world craves. Together, we will do more good for people and planet. Learn more at , Twitter, Facebook, Instagram, and LinkedIn.

____________________________

1

Ìý

Schedules at the end of this release contain reconciliations of reported GAAP to Non-GAAP metrics. See Use of Non-GAAP Financial Measures for explanations of our Non-GAAP metrics.

2

Ìý

Comparable results for the second quarter exclude the impact of divestitures

International Flavors & Fragrances Inc.

Consolidated Statements of Income (Loss)

(Amounts in millions except per share data)

(Unaudited)

Ìý

Ìý

Three Months Ended June 30,

Ìý

Six Months Ended June 30,

Ìý

2025

Ìý

2024

Ìý

% Change

Ìý

2025

Ìý

2024

Ìý

% Change

Net sales

$

2,764

Ìý

Ìý

$

2,889

Ìý

Ìý

(4

)%

Ìý

$

5,607

Ìý

Ìý

$

5,788

Ìý

Ìý

(3

)%

Cost of sales

Ìý

1,734

Ìý

Ìý

Ìý

1,821

Ìý

Ìý

(5

)%

Ìý

Ìý

3,542

Ìý

Ìý

Ìý

3,696

Ìý

Ìý

(4

)%

Gross profit

Ìý

1,030

Ìý

Ìý

Ìý

1,068

Ìý

Ìý

(4

)%

Ìý

Ìý

2,065

Ìý

Ìý

Ìý

2,092

Ìý

Ìý

(1

)%

Research and development expenses

Ìý

182

Ìý

Ìý

Ìý

173

Ìý

Ìý

5

%

Ìý

Ìý

346

Ìý

Ìý

Ìý

339

Ìý

Ìý

2

%

Selling and administrative expenses

Ìý

483

Ìý

Ìý

Ìý

493

Ìý

Ìý

(2

)%

Ìý

Ìý

944

Ìý

Ìý

Ìý

983

Ìý

Ìý

(4

)%

Amortization of acquisition-related intangibles

Ìý

145

Ìý

Ìý

Ìý

153

Ìý

Ìý

(5

)%

Ìý

Ìý

288

Ìý

Ìý

Ìý

321

Ìý

Ìý

(10

)%

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

64

Ìý

Ìý

(100

)%

Ìý

Ìý

1,153

Ìý

Ìý

Ìý

64

Ìý

Ìý

NMF

Restructuring and other charges

Ìý

21

Ìý

Ìý

Ìý

2

Ìý

Ìý

NMF

Ìý

Ìý

38

Ìý

Ìý

Ìý

5

Ìý

Ìý

NMF

Losses (gains) on sale of assets

Ìý

1

Ìý

Ìý

Ìý

(8

)

Ìý

(113

)%

Ìý

Ìý

1

Ìý

Ìý

Ìý

(10

)

Ìý

(110

)%

Operating profit (loss)

Ìý

198

Ìý

Ìý

Ìý

191

Ìý

Ìý

4

%

Ìý

Ìý

(705

)

Ìý

Ìý

390

Ìý

Ìý

(281

)%

Interest expense

Ìý

61

Ìý

Ìý

Ìý

79

Ìý

Ìý

(23

)%

Ìý

Ìý

132

Ìý

Ìý

Ìý

162

Ìý

Ìý

(19

)%

Gain on extinguishment of debt

Ìý

(488

)

Ìý

Ìý

�

Ìý

Ìý

NMF

Ìý

Ìý

(488

)

Ìý

Ìý

�

Ìý

Ìý

NMF

Losses (gains) on business disposals

Ìý

81

Ìý

Ìý

Ìý

(368

)

Ìý

(122

)%

Ìý

Ìý

81

Ìý

Ìý

Ìý

(368

)

Ìý

(122

)%

Loss on assets classified as held for sale

Ìý

�

Ìý

Ìý

Ìý

282

Ìý

Ìý

(100

)%

Ìý

Ìý

�

Ìý

Ìý

Ìý

282

Ìý

Ìý

(100

)%

Other expense, net

Ìý

10

Ìý

Ìý

Ìý

15

Ìý

Ìý

(33

)%

Ìý

Ìý

30

Ìý

Ìý

Ìý

16

Ìý

Ìý

88

%

Income (loss) before income taxes

Ìý

534

Ìý

Ìý

Ìý

183

Ìý

Ìý

192

%

Ìý

Ìý

(460

)

Ìý

Ìý

298

Ìý

Ìý

(254

)%

(Benefit) provision for income taxes

Ìý

(78

)

Ìý

Ìý

11

Ìý

Ìý

NMF

Ìý

Ìý

(55

)

Ìý

Ìý

65

Ìý

Ìý

(185

)%

Net income (loss)

Ìý

612

Ìý

Ìý

Ìý

172

Ìý

Ìý

256

%

Ìý

Ìý

(405

)

Ìý

Ìý

233

Ìý

Ìý

(274

)%

Net income attributable to non-controlling interests

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

(100

)%

Ìý

Ìý

1

Ìý

Ìý

Ìý

3

Ìý

Ìý

(67

)%

Net income (loss) attributable to IFF shareholders

$

612

Ìý

Ìý

$

170

Ìý

Ìý

260

%

Ìý

$

(406

)

Ìý

$

230

Ìý

Ìý

(277

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss) per share - basic

$

2.39

Ìý

Ìý

$

0.67

Ìý

Ìý

Ìý

Ìý

$

(1.59

)

Ìý

$

0.90

Ìý

Ìý

Ìý

Net income (loss) per share - diluted

$

2.38

Ìý

Ìý

$

0.66

Ìý

Ìý

Ìý

Ìý

$

(1.59

)

Ìý

$

0.90

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average number of shares outstanding - basic

Ìý

256

Ìý

Ìý

Ìý

255

Ìý

Ìý

Ìý

Ìý

Ìý

256

Ìý

Ìý

Ìý

255

Ìý

Ìý

Ìý

Average number of shares outstanding - diluted

Ìý

257

Ìý

Ìý

Ìý

256

Ìý

Ìý

Ìý

Ìý

Ìý

256

Ìý

Ìý

Ìý

256

Ìý

Ìý

Ìý

Ìý Ìý

NMF Not meaningful

Ìý

International Flavors & Fragrances Inc.

Condensed Consolidated Balance Sheets

(Amounts in millions)

(Unaudited)

Ìý

Ìý

June 30,

Ìý

December 31,

Ìý

2025

Ìý

2024

Cash and cash equivalents

$

816

Ìý

$

469

Receivables, net

Ìý

1,801

Ìý

Ìý

1,624

Inventories

Ìý

2,371

Ìý

Ìý

2,133

Prepaid expenses and other current assets

Ìý

940

Ìý

Ìý

3,767

Total current assets

Ìý

5,928

Ìý

Ìý

7,993

Ìý

Ìý

Ìý

Ìý

Property, plant and equipment, net

Ìý

3,905

Ìý

Ìý

3,739

Goodwill and other intangibles, net

Ìý

14,713

Ìý

Ìý

15,525

Other assets

Ìý

1,575

Ìý

Ìý

1,410

Total assets

$

26,121

Ìý

$

28,667

Ìý

Ìý

Ìý

Ìý

Short-term borrowings

$

500

Ìý

$

1,413

Other current liabilities

Ìý

2,683

Ìý

Ìý

2,920

Total current liabilities

Ìý

3,183

Ìý

Ìý

4,333

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

5,684

Ìý

Ìý

7,564

Non-current liabilities

Ìý

2,818

Ìý

Ìý

2,859

Ìý

Ìý

Ìý

Ìý

Total Shareholders' equity including Non-controlling interests

Ìý

14,436

Ìý

Ìý

13,911

Total liabilities and shareholders' equity

$

26,121

Ìý

$

28,667

International Flavors & Fragrances Inc.

Consolidated Statements of Cash Flows

(Amounts in millions)

(Unaudited)

Ìý

Ìý

Six Months Ended June 30,

Ìý

2025

Ìý

2024

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income (loss)

$

(405

)

Ìý

$

233

Ìý

Adjustments to reconcile to net cash provided by operating activities

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

478

Ìý

Ìý

Ìý

524

Ìý

Deferred income taxes

Ìý

(163

)

Ìý

Ìý

(77

)

Loss on assets classified as held for sale

Ìý

�

Ìý

Ìý

Ìý

282

Ìý

Losses (gains) on sale of assets

Ìý

1

Ìý

Ìý

Ìý

(10

)

Losses (gains) on business disposals

Ìý

81

Ìý

Ìý

Ìý

(368

)

Stock-based compensation

Ìý

51

Ìý

Ìý

Ìý

43

Ìý

Pension contributions

Ìý

(9

)

Ìý

Ìý

(11

)

Gain on extinguishment of debt

Ìý

(488

)

Ìý

Ìý

�

Ìý

Impairment of goodwill

Ìý

1,153

Ìý

Ìý

Ìý

64

Ìý

Changes in assets and liabilities, net of acquisitions:

Ìý

Ìý

Ìý

Trade receivables

Ìý

(106

)

Ìý

Ìý

(293

)

Inventories

Ìý

(124

)

Ìý

Ìý

4

Ìý

Accounts payable

Ìý

77

Ìý

Ìý

Ìý

54

Ìý

Accruals for incentive compensation

Ìý

(204

)

Ìý

Ìý

18

Ìý

Other assets/liabilities, net

Ìý

26

Ìý

Ìý

Ìý

(127

)

Net cash provided by operating activities

Ìý

368

Ìý

Ìý

Ìý

336

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Additions to property, plant and equipment

Ìý

(274

)

Ìý

Ìý

(200

)

Joint venture capital contributions

Ìý

(4

)

Ìý

Ìý

�

Ìý

Proceeds from disposal of assets

Ìý

�

Ìý

Ìý

Ìý

16

Ìý

Net proceeds received from business disposals

Ìý

2,707

Ìý

Ìý

Ìý

848

Ìý

Cash received on foreign currency forward contracts

Ìý

112

Ìý

Ìý

Ìý

�

Ìý

Net cash provided by investing activities

Ìý

2,541

Ìý

Ìý

Ìý

664

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Cash dividends paid to shareholders

Ìý

(204

)

Ìý

Ìý

(309

)

Net borrowings of commercial paper (maturities less than three months)

Ìý

�

Ìý

Ìý

Ìý

189

Ìý

Principal payments of debt

Ìý

(2,413

)

Ìý

Ìý

(849

)

Deferred and contingent consideration paid

Ìý

�

Ìý

Ìý

Ìý

(36

)

Withholding tax paid on stock-based compensation

Ìý

(22

)

Ìý

Ìý

(14

)

Other, net

Ìý

(15

)

Ìý

Ìý

(4

)

Net cash used in financing activities

Ìý

(2,654

)

Ìý

Ìý

(1,023

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

Ìý

90

Ìý

Ìý

Ìý

(38

)

Net change in cash, cash equivalents and restricted cash

Ìý

345

Ìý

Ìý

Ìý

(61

)

Cash, cash equivalents and restricted cash at beginning of year

Ìý

471

Ìý

Ìý

Ìý

735

Ìý

Cash, cash equivalents and restricted cash at end of period

$

816

Ìý

Ìý

$

674

Ìý

The following table reconciles cash, cash equivalents and restricted cash between the Company's statement of cash flows for the periods ended June 30, 2025 and June 30, 2024 to the amounts reported on the Company's balance sheet:

Ìý

AMOUNTS IN MILLIONS

June 30, 2025

Ìý

December 31, 2024

Ìý

June 30, 2024

Ìý

December 31, 2023

Current assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

$

816

Ìý

$

469

Ìý

$

671

Ìý

$

703

Cash and cash equivalents included in Assets held for sale

Ìý

�

Ìý

Ìý

2

Ìý

Ìý

3

Ìý

Ìý

26

Restricted cash

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

6

Cash, cash equivalents and restricted cash

$

816

Ìý

$

471

Ìý

$

674

Ìý

$

735

International Flavors & Fragrances Inc.

Reportable Segment Performance

(Amounts in millions)

(Unaudited)

Ìý

Ìý

Three Months Ended June 30, 2025

Ìý

Taste

Ìý

Food
Ingredients

Ìý

Health &
Biosciences

Ìý

Scent

Ìý

Pharma
Solutions

Ìý

Total

Net Sales

$

631

Ìý

Ìý

$

850

Ìý

Ìý

$

577

Ìý

Ìý

$

603

Ìý

Ìý

$

103

Ìý

Ìý

$

2,764

Cost of Sales

Ìý

(377

)

Ìý

Ìý

(642

)

Ìý

Ìý

(311

)

Ìý

Ìý

(336

)

Ìý

Ìý

(68

)

Ìý

Ìý

Research & development expenses

Ìý

(47

)

Ìý

Ìý

(14

)

Ìý

Ìý

(55

)

Ìý

Ìý

(62

)

Ìý

Ìý

(3

)

Ìý

Ìý

Selling & administrative expenses

Ìý

(98

)

Ìý

Ìý

(104

)

Ìý

Ìý

(91

)

Ìý

Ìý

(92

)

Ìý

Ìý

(10

)

Ìý

Ìý

Depreciation expense add-back (a)

Ìý

16

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

31

Ìý

Ìý

Ìý

17

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Adjusted Operating EBITDA

$

125

Ìý

Ìý

$

124

Ìý

Ìý

$

151

Ìý

Ìý

$

130

Ìý

Ìý

$

22

Ìý

Ìý

$

552

Reconciliation of Adjusted Operating EBITDA:

Ìý

Total Adjusted Operating EBITDA

$

552

Ìý

Depreciation & Amortization

Ìý

(242

)

Interest Expense

Ìý

(61

)

Other Expense, net

Ìý

(10

)

Restructuring and Other Charges (b)

Ìý

(21

)

(Losses) Gains on Business Disposals (d)

Ìý

(81

)

Divestiture and Integration Costs (f)

Ìý

(26

)

Strategic Initiative Costs (g)

Ìý

(6

)

Regulatory Costs (h)

Ìý

(53

)

Gain on Debt Extinguishment (i)

Ìý

488

Ìý

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

(4

)

Other (k)

Ìý

(2

)

Income (Loss) Before Taxes

$

534

Ìý

Segment Adjusted Operating EBITDA Margin

Ìý

Taste

19.8

%

Food Ingredients

14.6

%

Health & Biosciences

26.2

%

Scent

21.6

%

Pharma Solutions

21.4

%

Consolidated

20.0

%

Ìý

Three Months Ended June 30, 2024

Ìý

Taste

Ìý

Food
Ingredients

Ìý

Health &
Biosciences

Ìý

Scent

Ìý

Pharma
Solutions

Ìý

Total

Net Sales

$

610

Ìý

Ìý

$

847

Ìý

Ìý

$

556

Ìý

Ìý

$

603

Ìý

Ìý

$

273

Ìý

Ìý

$

2,889

Cost of Sales

Ìý

(357

)

Ìý

Ìý

(655

)

Ìý

Ìý

(294

)

Ìý

Ìý

(328

)

Ìý

Ìý

(187

)

Ìý

Ìý

Research & development expenses

Ìý

(40

)

Ìý

Ìý

(21

)

Ìý

Ìý

(50

)

Ìý

Ìý

(55

)

Ìý

Ìý

(7

)

Ìý

Ìý

Selling & administrative expenses

Ìý

(100

)

Ìý

Ìý

(94

)

Ìý

Ìý

(89

)

Ìý

Ìý

(93

)

Ìý

Ìý

(26

)

Ìý

Ìý

Depreciation expense add-back (a)

Ìý

14

Ìý

Ìý

Ìý

32

Ìý

Ìý

Ìý

28

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Adjusted Operating EBITDA

$

127

Ìý

Ìý

$

109

Ìý

Ìý

$

151

Ìý

Ìý

$

143

Ìý

Ìý

$

58

Ìý

Ìý

$

588

Reconciliation of Adjusted Operating EBITDA:

Ìý

Total Adjusted Operating EBITDA

$

588

Ìý

Depreciation & Amortization

Ìý

(246

)

Interest Expense

Ìý

(79

)

Other Expense, net

Ìý

(15

)

Restructuring and Other Charges (b)

Ìý

(2

)

Impairment of Goodwill (c)

Ìý

(64

)

Losses (Gains) on Business Disposals (d)

Ìý

368

Ìý

Loss on Assets Classified as Held for Sale (e)

Ìý

(282

)

Divestiture and Integration Costs (f)

Ìý

(59

)

Strategic Initiative Costs (g)

Ìý

(12

)

Regulatory Costs (h)

Ìý

(19

)

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

(2

)

Other (k)

Ìý

7

Ìý

Income (Loss) Before Taxes

$

183

Ìý

Segment Adjusted Operating EBITDA Margin

Ìý

Taste

20.8

%

Food Ingredients

12.9

%

Health & Biosciences

27.2

%

Scent

23.7

%

Pharma Solutions

21.2

%

Consolidated

20.4

%

Ìý

Six Months Ended June 30, 2025

Ìý

Taste

Ìý

Food
Ingredients

Ìý

Health &
Biosciences

Ìý

Scent

Ìý

Pharma
Solutions

Ìý

Total

Net Sales

$

1,258

Ìý

Ìý

$

1,646

Ìý

Ìý

$

1,117

Ìý

Ìý

$

1,217

Ìý

Ìý

$

369

Ìý

Ìý

$

5,607

Cost of Sales

Ìý

(754

)

Ìý

Ìý

(1,251

)

Ìý

Ìý

(609

)

Ìý

Ìý

(680

)

Ìý

Ìý

(248

)

Ìý

Ìý

Research & development expenses

Ìý

(87

)

Ìý

Ìý

(26

)

Ìý

Ìý

(107

)

Ìý

Ìý

(117

)

Ìý

Ìý

(8

)

Ìý

Ìý

Selling & administrative expenses

Ìý

(192

)

Ìý

Ìý

(196

)

Ìý

Ìý

(172

)

Ìý

Ìý

(178

)

Ìý

Ìý

(42

)

Ìý

Ìý

Depreciation expense add-back (a)

Ìý

31

Ìý

Ìý

Ìý

62

Ìý

Ìý

Ìý

60

Ìý

Ìý

Ìý

32

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Adjusted Operating EBITDA

$

256

Ìý

Ìý

$

235

Ìý

Ìý

$

289

Ìý

Ìý

$

274

Ìý

Ìý

$

76

Ìý

Ìý

$

1,130

Reconciliation of Adjusted Operating EBITDA:

Ìý

Total Adjusted Operating EBITDA

$

1,130

Ìý

Depreciation & Amortization

Ìý

(478

)

Interest Expense

Ìý

(132

)

Other Expense, net

Ìý

(30

)

Restructuring and Other Charges (b)

Ìý

(38

)

Impairment of Goodwill (c)

Ìý

(1,153

)

Losses (Gains) on Business Disposals (d)

Ìý

(81

)

Divestiture and Integration Costs (f)

Ìý

(77

)

Strategic Initiative Costs (g)

Ìý

(14

)

Regulatory Costs (h)

Ìý

(64

)

Gain on Debt Extinguishment (i)

Ìý

488

Ìý

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

(5

)

Other (k)

Ìý

(6

)

(Loss) Income Before Taxes

$

(460

)

Segment Adjusted Operating EBITDA Margin

Ìý

Taste

20.3

%

Food Ingredients

14.3

%

Health & Biosciences

25.9

%

Scent

22.5

%

Pharma Solutions

20.6

%

Consolidated

20.2

%

Ìý

Six Months Ended June 30, 2024

Ìý

Taste

Ìý

Food
Ingredients

Ìý

Health &
Biosciences

Ìý

Scent

Ìý

Pharma
Solutions

Ìý

Total

Net Sales

$

1,229

Ìý

Ìý

$

1,703

Ìý

Ìý

$

1,085

Ìý

Ìý

$

1,248

Ìý

Ìý

$

523

Ìý

Ìý

$

5,788

Cost of Sales

Ìý

(741

)

Ìý

Ìý

(1,328

)

Ìý

Ìý

(580

)

Ìý

Ìý

(678

)

Ìý

Ìý

(368

)

Ìý

Ìý

Research & development expenses

Ìý

(79

)

Ìý

Ìý

(41

)

Ìý

Ìý

(96

)

Ìý

Ìý

(110

)

Ìý

Ìý

(13

)

Ìý

Ìý

Selling & administrative expenses

Ìý

(196

)

Ìý

Ìý

(184

)

Ìý

Ìý

(177

)

Ìý

Ìý

(181

)

Ìý

Ìý

(54

)

Ìý

Ìý

Depreciation expense add-back (a)

Ìý

31

Ìý

Ìý

Ìý

67

Ìý

Ìý

Ìý

57

Ìý

Ìý

Ìý

32

Ìý

Ìý

Ìý

17

Ìý

Ìý

Ìý

Adjusted Operating EBITDA

$

244

Ìý

Ìý

$

217

Ìý

Ìý

$

289

Ìý

Ìý

$

311

Ìý

Ìý

$

105

Ìý

Ìý

$

1,166

Reconciliation of Adjusted Operating EBITDA:

Ìý

Total Adjusted Operating EBITDA

$

1,166

Ìý

Depreciation & Amortization

Ìý

(524

)

Interest Expense

Ìý

(162

)

Other Expense, net

Ìý

(16

)

Restructuring and Other Charges (b)

Ìý

(5

)

Impairment of Goodwill (c)

Ìý

(64

)

Losses (Gains) on Business Disposals (d)

Ìý

368

Ìý

Loss on Assets Classified as Held for Sale (e)

Ìý

(282

)

Divestiture and Integration Costs (f)

Ìý

(117

)

Strategic Initiative Costs (g)

Ìý

(16

)

Regulatory Costs (h)

Ìý

(54

)

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

(3

)

Other (k)

Ìý

7

Ìý

Income (Loss) Before Taxes

$

298

Ìý

Segment Adjusted Operating EBITDA Margin

Ìý

Taste

19.9

%

Food Ingredients

12.7

%

Health & Biosciences

26.6

%

Scent

24.9

%

Pharma Solutions

20.1

%

Consolidated

20.1

%

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

(Unaudited)

Ìý

The following information and schedules provide reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedules are not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Reconciliation of Gross Profit

Ìý

Second Quarter

(DOLLARS IN MILLIONS)

2025

Ìý

2024

Reported (GAAP)

$

1,030

Ìý

$

1,068

Adjusted (Non-GAAP)

$

1,030

Ìý

$

1,068

Reconciliation of Selling and Administrative Expenses

Ìý

Second Quarter

(DOLLARS IN MILLIONS)

2025

Ìý

2024

Reported (GAAP)

$

483

Ìý

Ìý

$

493

Ìý

Divestiture and Integration Costs (f)

Ìý

(26

)

Ìý

Ìý

(59

)

Strategic Initiatives Costs (g)

Ìý

(6

)

Ìý

Ìý

(12

)

Regulatory Costs (h)

Ìý

(53

)

Ìý

Ìý

(19

)

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

(3

)

Ìý

Ìý

�

Ìý

Other (k)

Ìý

�

Ìý

Ìý

Ìý

(2

)

Adjusted (Non-GAAP)

$

395

Ìý

Ìý

$

401

Ìý

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

(Unaudited)

ÌýÌý

The following information and schedules provide reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedules are not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Reconciliation of Net Income (Loss) and EPS

Ìý

Second Quarter

Ìý

2025

Ìý

2024

(DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)

Income
before
taxes

Ìý

(Benefit)
Provision
for income
taxes (l)

Ìý

Net income
attributable
to IFF (m)

Ìý

Diluted
EPS

Ìý

Income
before
taxes

Ìý

(Benefit)
Provision
for income
taxes (l)

Ìý

Net income
attributable
to IFF (m)

Ìý

Diluted
EPS
(o)

Reported (GAAP)

$

534

Ìý

Ìý

$

(78

)

Ìý

$

612

Ìý

Ìý

$

2.38

Ìý

Ìý

$

183

Ìý

Ìý

$

11

Ìý

Ìý

$

170

Ìý

Ìý

$

0.66

Ìý

Restructuring and Other Charges (b)

Ìý

21

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

0.01

Ìý

Impairment of Goodwill (c)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

64

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

64

Ìý

Ìý

Ìý

0.25

Ìý

(Gains) Losses on Business Disposals (d)

Ìý

81

Ìý

Ìý

Ìý

(154

)

Ìý

Ìý

235

Ìý

Ìý

Ìý

0.92

Ìý

Ìý

Ìý

(368

)

Ìý

Ìý

(23

)

Ìý

Ìý

(345

)

Ìý

Ìý

(1.35

)

Loss on Assets Classified as Held for Sale (e)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

282

Ìý

Ìý

Ìý

58

Ìý

Ìý

Ìý

224

Ìý

Ìý

Ìý

0.87

Ìý

Divestiture and Integration Costs (f)

Ìý

26

Ìý

Ìý

Ìý

22

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

56

Ìý

Ìý

Ìý

10

Ìý

Ìý

Ìý

46

Ìý

Ìý

Ìý

0.18

Ìý

Strategic Initiatives Costs (g)

Ìý

6

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

0.04

Ìý

Regulatory Costs (h)

Ìý

53

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

41

Ìý

Ìý

Ìý

0.16

Ìý

Ìý

Ìý

19

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

0.06

Ìý

Gain on Debt Extinguishment (i)

Ìý

(488

)

Ìý

Ìý

(116

)

Ìý

Ìý

(372

)

Ìý

Ìý

(1.45

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

3

Ìý

Ìý

Ìý

361

Ìý

Ìý

Ìý

(358

)

Ìý

Ìý

(1.39

)

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Other (k)

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7

)

Ìý

Ìý

(3

)

Ìý

Ìý

(4

)

Ìý

Ìý

(0.02

)

Adjusted (Non-GAAP)

$

238

Ìý

Ìý

$

53

Ìý

Ìý

$

185

Ìý

Ìý

$

0.72

Ìý

Ìý

$

245

Ìý

Ìý

$

60

Ìý

Ìý

$

183

Ìý

Ìý

$

0.71

Ìý

Reconciliation of Adjusted (Non-GAAP) EPS ex. Amortization

Ìý

Second Quarter

(DOLLARS AND SHARE AMOUNTS IN MILLIONS)

2025

Ìý

2024

Numerator

Ìý

Ìý

Ìý

Adjusted (Non-GAAP) Net Income

$

185

Ìý

$

183

Amortization of Acquisition related Intangible Assets

Ìý

145

Ìý

Ìý

153

Tax impact on Amortization of Acquisition related Intangible Assets (l)

Ìý

35

Ìý

Ìý

38

Amortization of Acquisition related Intangible Assets, net of tax (n)

Ìý

110

Ìý

Ìý

115

Adjusted (Non-GAAP) Net Income ex. Amortization

$

295

Ìý

$

298

Ìý

Ìý

Ìý

Ìý

Denominator

Ìý

Ìý

Ìý

Weighted average shares assuming dilution (diluted)

Ìý

257

Ìý

Ìý

256

Adjusted (Non-GAAP) EPS ex. Amortization

$

1.15

Ìý

$

1.16

(a)

There is depreciation recorded within cost of sales, research & development expenses, and selling & administrative expenses, which is then added back to calculate segment Adjusted Operating EBITDA. This reflects how the CODM reviews Segment results.

(b)

For 2025, represents costs related to severance as part of the IFF Productivity Program. For 2024, represents costs related to lease impairment and severance as part of the Company’s restructuring efforts.

(c)

For 2024, represents the impairment of goodwill related to the Pharma Solutions disposal group.

(d)

For 2025, primarily represents losses recognized as part of the sale of the Pharma Solutions disposal group, offset in part by gains recognized as part of the sale of the Nitrocellulose business. For 2024, primarily represents gains recognized as part of the sale of the Cosmetic Ingredients business.

(e)

For 2024, represents the loss recognized on assets classified as held for sale of the Pharma Solutions disposal group.

(f)

For 2025 and 2024, primarily represents costs related to the Company’s completed divestitures. These costs primarily consisted of external consulting fees, professional and legal fees and salaries of individuals who are fully dedicated to such efforts.

Ìý

For the three months ended June 30, 2025, there were approximately $26 million of divestiture costs. For the three months ended June 30, 2024, business divestiture and integration costs were approximately $53 million and $3 million, respectively.

(g)

For 2025 and 2024, represents costs related to the Company’s strategic assessment and business portfolio optimization efforts and reorganizing the Global Business Services Centers, primarily consulting fees.Ìý

(h)

Represents costs primarily related to legal fees incurred and provisions recognized for the ongoing investigations of the fragrance businesses.

(i)

For 2025, represents the gain recognized on the extinguishment of debt in connection with the completion of tender offers.

(j)

The Company implemented a phased restructuring initiative aimed at optimizing its legal entity framework. A one-time tax benefit was achieved as part of this restructuring which is partially offset by the execution costs to implement.

(k)

For 2025, primarily represents the net impact of costs related to severance, including accelerated stock compensation expense, for certain executives who have separated from the Company. For 2024, represents gains (losses) from sale of assets and executive employee separation costs.

(l)

The income tax effects of non-GAAP adjustments are calculated based on the applicable statutory tax rate for the relevant jurisdiction, except for those items which are non-taxable or subject to valuation allowances for which the tax expense (benefit) was calculated at 0%. The tax benefit for amortization is calculated in a similar manner as the tax effects of the non-GAAP adjustments.

(m)

For the three months ended June 30, 2024, reported and adjusted net income are each decreased by income attributable to non-controlling interest of $2 million.

(n)

Represents all amortization of intangible assets acquired in connection with acquisitions, net of tax.

(o)

The sum of these items does not foot due to rounding.

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

(Unaudited)

Ìý

The following information and schedules provide reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedules are not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Reconciliation of Gross Profit

Ìý

Second Quarter Year-to-Date

(DOLLARS IN MILLIONS)

2025

Ìý

2024

Reported (GAAP)

$

2,065

Ìý

$

2,092

Divestiture and Integration Costs (f)

Ìý

�

Ìý

Ìý

1

Adjusted (Non-GAAP)

$

2,065

Ìý

$

2,093

Reconciliation of Selling and Administrative Expenses

Ìý

Second Quarter Year-to-Date

(DOLLARS IN MILLIONS)

2025

Ìý

2024

Reported (GAAP)

$

944

Ìý

Ìý

$

983

Ìý

Divestiture and Integration Costs (f)

Ìý

(77

)

Ìý

Ìý

(116

)

Strategic Initiatives Costs (g)

Ìý

(14

)

Ìý

Ìý

(16

)

Regulatory Costs (h)

Ìý

(64

)

Ìý

Ìý

(54

)

Entity AGÕæÈ˹ٷ½ignment Costs

Ìý

(4

)

Ìý

Ìý

�

Ìý

Other (k)

Ìý

(5

)

Ìý

Ìý

(5

)

Adjusted (Non-GAAP)

$

780

Ìý

Ìý

$

792

Ìý

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

(Unaudited)

Ìý

The following information and schedules provide reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedules are not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Reconciliation of Net Income (Loss) and EPS

Ìý

Second Quarter Year-to-Date

Ìý

2025

Ìý

2024

(DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)

Income
before
taxes

Ìý

Provision
for income
taxes (l)

Ìý

Net income
attributable
to IFF (m)

Ìý

Diluted
EPS
(o)

Ìý

Income
before
taxes

Ìý

Provision
for income
taxes (l)

Ìý

Net income
attributable
to IFF (m)

Ìý

Diluted
EPS

Reported (GAAP)

$

(460

)

Ìý

$

(55

)

Ìý

$

(406

)

Ìý

$

(1.59

)

Ìý

$

298

Ìý

Ìý

$

65

Ìý

Ìý

$

230

Ìý

Ìý

$

0.90

Ìý

Restructuring and Other Charges (b)

Ìý

38

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

29

Ìý

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

0.02

Ìý

Impairment of Goodwill (c)

Ìý

1,153

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

1,146

Ìý

Ìý

Ìý

4.48

Ìý

Ìý

Ìý

64

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

64

Ìý

Ìý

Ìý

0.25

Ìý

(Gains) Losses on Business Disposals (d)

Ìý

81

Ìý

Ìý

Ìý

(154

)

Ìý

Ìý

235

Ìý

Ìý

Ìý

0.92

Ìý

Ìý

Ìý

(368

)

Ìý

Ìý

(23

)

Ìý

Ìý

(345

)

Ìý

Ìý

(1.35

)

Loss on Assets Classified as Held for Sale (e)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

282

Ìý

Ìý

Ìý

58

Ìý

Ìý

Ìý

224

Ìý

Ìý

Ìý

0.87

Ìý

Divestiture and Integration Costs (f)

Ìý

77

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

43

Ìý

Ìý

Ìý

0.17

Ìý

Ìý

Ìý

114

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

111

Ìý

Ìý

Ìý

0.44

Ìý

Strategic Initiatives Costs (g)

Ìý

14

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

11

Ìý

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

0.05

Ìý

Regulatory Costs (h)

Ìý

64

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

49

Ìý

Ìý

Ìý

0.19

Ìý

Ìý

Ìý

54

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

46

Ìý

Ìý

Ìý

0.18

Ìý

Gain on Debt Extinguishment (i)

Ìý

(488

)

Ìý

Ìý

(116

)

Ìý

Ìý

(372

)

Ìý

Ìý

(1.45

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Entity AGÕæÈ˹ٷ½ignment Costs (j)

Ìý

4

Ìý

Ìý

Ìý

361

Ìý

Ìý

Ìý

(357

)

Ìý

Ìý

(1.39

)

Ìý

Ìý

3

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

�

Ìý

Other (k)

Ìý

6

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

(7

)

Ìý

Ìý

(3

)

Ìý

Ìý

(4

)

Ìý

Ìý

(0.02

)

Adjusted (Non-GAAP)

$

489

Ìý

Ìý

$

105

Ìý

Ìý

$

383

Ìý

Ìý

$

1.49

Ìý

Ìý

$

461

Ìý

Ìý

$

113

Ìý

Ìý

$

345

Ìý

Ìý

$

1.34

Ìý

Reconciliation of Adjusted (Non-GAAP) EPS ex. Amortization

Ìý

Second Quarter Year-to-Date

(DOLLARS AND SHARE AMOUNTS IN MILLIONS)

2025

Ìý

2024

Numerator

Ìý

Ìý

Ìý

Adjusted (Non-GAAP) Net Income

$

383

Ìý

$

345

Amortization of Acquisition related Intangible Assets

Ìý

288

Ìý

Ìý

321

Tax impact on Amortization of Acquisition related Intangible Assets (l)

Ìý

70

Ìý

Ìý

79

Amortization of Acquisition related Intangible Assets, net of tax (n)

Ìý

218

Ìý

Ìý

242

Adjusted (Non-GAAP) Net Income ex. Amortization

$

601

Ìý

$

587

Ìý

Ìý

Ìý

Ìý

Denominator

Ìý

Ìý

Ìý

Weighted average shares assuming dilution (diluted)

Ìý

256

Ìý

Ìý

256

Adjusted (Non-GAAP) EPS ex. Amortization

$

2.35

Ìý

$

2.29

(a)

There is depreciation recorded within cost of sales, research & development expenses, and selling & administrative expenses, which is then added back to calculate segment Adjusted Operating EBITDA. This reflects how the CODM reviews Segment results.

(b)

For 2025, represents costs related to severance as part of the IFF Productivity Program. For 2024, represents costs related to lease impairment and severance as part of the Company’s restructuring efforts.

(c)

For 2024, represents the impairment of goodwill related to the Pharma Solutions disposal group.

(d)

For 2025, primarily represents losses recognized as part of the sale of the Pharma Solutions disposal group, offset in part by gains recognized as part of the sale of the Nitrocellulose business. For 2024, primarily represents gains recognized as part of the sale of the Cosmetic Ingredients business.

(e)

For 2024, represents the loss recognized on assets classified as held for sale of the Pharma Solutions disposal group.

(f)

For 2025 and 2024, primarily represents costs related to the Company’s completed divestitures. These costs primarily consisted of external consulting fees, professional and legal fees and salaries of individuals who are fully dedicated to such efforts.

Ìý

For the six months ended June 30, 2025, there were approximately $77 million of divestiture costs. For the six months ended June, 2024, business divestiture and integration costs were approximately $109 million and $5 million, respectively.

(g)

For 2025 and 2024, represents costs related to the Company’s strategic assessment and business portfolio optimization efforts and reorganizing the Global Business Services Centers, primarily consulting fees.Ìý

(h)

Represents costs primarily related to legal fees and provisions incurred related to the ongoing investigations of the fragrance businesses including a provision for the anticipated settlement of the related US class action lawsuits.

(i)

For 2025, represents the gain recognized on the extinguishment of debt in connection with the completion of tender offers.

(j)

The Company implemented a phased restructuring initiative aimed at optimizing its legal entity framework. A one-time tax benefit was achieved as part of this restructuring which is partially offset by the execution costs to implement.

(k)

For 2025, primarily represents the net impact of costs related to severance, including accelerated stock compensation expense, for certain executives who have separated from the Company. For 2024, represents gains (losses) from sale of assets and executive employee separation costs.

(m)

For the six months ended June 30, 2025, reported and adjusted net income are each decreased by income attributable to non-controlling interest of $1 million. For the six months ended June 30, 2024, reported and adjusted net income are each decreased by income attributable to non-controlling interest of $3 million.

(n)

Represents all amortization of intangible assets acquired in connection with acquisitions, net of tax.

(o)

The sum of these items does not foot due to rounding.

International Flavors & Fragrances Inc.

Debt Covenants

(Amounts in millions)

(Unaudited)

Ìý

The following information and schedules provide reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedules are not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Reconciliation of Credit Adjusted EBITDA to Net Loss

(DOLLARS IN MILLIONS)

Twelve Months Ended June
30, 2025

Net loss

$

(393

)

Interest expense

Ìý

275

Ìý

Income taxes

Ìý

(89

)

Depreciation and amortization

Ìý

969

Ìý

Specified items(1)

Ìý

1,039

Ìý

Non-cash items(2)

Ìý

383

Ìý

Credit Adjusted EBITDA

$

2,184

Ìý

_______________________

(1)

Ìý

Specified items consisted of restructuring and other charges, impairment of goodwill, divestiture and integration costs, strategic initiatives costs, regulatory costs, gain on debt extinguishment, entity realignment costs and other costs that are not related to recurring operations.

(2)

Ìý

Non-cash items consisted of losses (gains) on sale of assets, losses (gains) on business disposals, loss on assets classified as held for sale, pension termination losses, and stock-based compensation.

Net Debt to Total Debt

(DOLLARS IN MILLIONS)

June 30, 2025

Total debt(1)

$

6,213

Adjustments:

Ìý

Cash and cash equivalents

Ìý

816

Net debt

$

5,397

_______________________

(1)

Ìý

Total debt used for the calculation of net debt consisted of short-term debt, long-term debt, short-term finance lease obligations and long-term finance lease obligations.

International Flavors & Fragrances Inc.

Comparable Reportable Segment Performance

(Amounts in millions)

(Unaudited)

Ìý

The following information and schedule provides reconciliation information between reported GAAP amounts and non-GAAP certain adjusted amounts. This information and schedule is not intended as, and should not be viewed as, a substitute for reported GAAP amounts or financial statements of the Company prepared and presented in accordance with GAAP.

Ìý

Ìý

Three Months Ended June 30,

Ìý

Six Months Ended June 30,

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Net Sales

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taste(1)

$

631

Ìý

Ìý

$

603

Ìý

Ìý

$

1,258

Ìý

Ìý

$

1,218

Ìý

Food Ingredients

Ìý

850

Ìý

Ìý

Ìý

847

Ìý

Ìý

Ìý

1,646

Ìý

Ìý

Ìý

1,703

Ìý

Health & Biosciences

Ìý

577

Ìý

Ìý

Ìý

556

Ìý

Ìý

Ìý

1,117

Ìý

Ìý

Ìý

1,085

Ìý

Scent(2)

Ìý

603

Ìý

Ìý

Ìý

603

Ìý

Ìý

Ìý

1,217

Ìý

Ìý

Ìý

1,221

Ìý

Pharma Solutions(3)

Ìý

103

Ìý

Ìý

Ìý

87

Ìý

Ìý

Ìý

369

Ìý

Ìý

Ìý

337

Ìý

Consolidated

$

2,764

Ìý

Ìý

$

2,696

Ìý

Ìý

$

5,607

Ìý

Ìý

$

5,564

Ìý

Segment Adjusted Operating EBITDA(5)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taste(1)

$

125

Ìý

Ìý

$

123

Ìý

Ìý

$

256

Ìý

Ìý

$

238

Ìý

Food Ingredients

Ìý

124

Ìý

Ìý

Ìý

107

Ìý

Ìý

Ìý

235

Ìý

Ìý

Ìý

215

Ìý

Health & Biosciences

Ìý

151

Ìý

Ìý

Ìý

149

Ìý

Ìý

Ìý

289

Ìý

Ìý

Ìý

287

Ìý

Scent(2)

Ìý

130

Ìý

Ìý

Ìý

141

Ìý

Ìý

Ìý

274

Ìý

Ìý

Ìý

295

Ìý

Pharma Solutions(3)

Ìý

22

Ìý

Ìý

Ìý

22

Ìý

Ìý

Ìý

76

Ìý

Ìý

Ìý

69

Ìý

Total

Ìý

552

Ìý

Ìý

Ìý

542

Ìý

Ìý

Ìý

1,130

Ìý

Ìý

Ìý

1,104

Ìý

Depreciation & Amortization

Ìý

(242

)

Ìý

Ìý

(246

)

Ìý

Ìý

(478

)

Ìý

Ìý

(524

)

Interest Expense

Ìý

(61

)

Ìý

Ìý

(79

)

Ìý

Ìý

(132

)

Ìý

Ìý

(162

)

Other Expense, net

Ìý

(10

)

Ìý

Ìý

(15

)

Ìý

Ìý

(30

)

Ìý

Ìý

(16

)

Restructuring and Other Charges

Ìý

(21

)

Ìý

Ìý

(2

)

Ìý

Ìý

(38

)

Ìý

Ìý

(5

)

Impairment of Goodwill

Ìý

�

Ìý

Ìý

Ìý

(64

)

Ìý

Ìý

(1,153

)

Ìý

Ìý

(64

)

(Losses) Gains on Business Disposals

Ìý

(81

)

Ìý

Ìý

368

Ìý

Ìý

Ìý

(81

)

Ìý

Ìý

368

Ìý

Loss on Assets Classified as Held for Sale

Ìý

�

Ìý

Ìý

Ìý

(282

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(282

)

Divestiture and Integration Costs

Ìý

(26

)

Ìý

Ìý

(59

)

Ìý

Ìý

(77

)

Ìý

Ìý

(117

)

Strategic Initiatives Costs

Ìý

(6

)

Ìý

Ìý

(12

)

Ìý

Ìý

(14

)

Ìý

Ìý

(16

)

Regulatory Costs

Ìý

(53

)

Ìý

Ìý

(19

)

Ìý

Ìý

(64

)

Ìý

Ìý

(54

)

Gain on Debt Extinguishment

Ìý

488

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

488

Ìý

Ìý

Ìý

�

Ìý

Entity AGÕæÈ˹ٷ½ignment Costs

Ìý

(4

)

Ìý

Ìý

(2

)

Ìý

Ìý

(5

)

Ìý

Ìý

(3

)

Other

Ìý

(2

)

Ìý

Ìý

7

Ìý

Ìý

Ìý

(6

)

Ìý

Ìý

7

Ìý

Impact of Business Divestitures(4)

Ìý

�

Ìý

Ìý

Ìý

46

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

62

Ìý

Income (Loss) Before Taxes

$

534

Ìý

Ìý

$

183

Ìý

Ìý

$

(460

)

Ìý

$

298

Ìý

Segment Adjusted Operating EBITDA Margin(5)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taste

Ìý

19.8

%

Ìý

Ìý

20.4

%

Ìý

Ìý

20.3

%

Ìý

Ìý

19.5

%

Food Ingredients

Ìý

14.6

%

Ìý

Ìý

12.6

%

Ìý

Ìý

14.3

%

Ìý

Ìý

12.6

%

Health & Biosciences

Ìý

26.2

%

Ìý

Ìý

26.8

%

Ìý

Ìý

25.9

%

Ìý

Ìý

26.5

%

Scent

Ìý

21.6

%

Ìý

Ìý

23.4

%

Ìý

Ìý

22.5

%

Ìý

Ìý

24.2

%

Pharma Solutions

Ìý

21.4

%

Ìý

Ìý

25.3

%

Ìý

Ìý

20.6

%

Ìý

Ìý

20.5

%

Consolidated

Ìý

20.0

%

Ìý

Ìý

20.1

%

Ìý

Ìý

20.2

%

Ìý

Ìý

19.8

%

______________________

(1)

Ìý

Taste sales and segment adjusted operating EBITDA information exclude the results of the Flavors & Essences UK business that was divested on September 1, 2024, to present fully comparable scenarios.

(2)

Ìý

Scent sales and segment adjusted operating EBITDA information exclude the results of the Cosmetic Ingredients business that was divested on April 2, 2024, to present fully comparable scenarios.

(3)

Ìý

Pharma sales and segment adjusted operating EBITDA information exclude the results of the Pharma Solutions disposal group and Nitrocellulose business that were divested on May 1, 2025 and May 9, 2025, respectively, to present fully comparable scenarios.

(4)

Ìý

Amounts exclude the results of the Flavors & Essences UK business that was divested on September 1, 2024, the Cosmetic Ingredients business that was divested on April 2, 2024, and the Pharma Solutions disposal group and Nitrocellulose business that were divested on May 1, 2025 and May 9, 2025, respectively, to present fully comparable scenarios.

(5)

Ìý

Following the completed divestitures of the Pharma Solutions disposal group on May 1, 2025 and the Nitrocellulose business on May 9, 2025, the Company reallocated certain corporate costs previously attributed to the Pharma Solutions segment. These costs have been redistributed across the Taste, Food Ingredients, Health & Biosciences, and Scent segments to align with the updated 2025 operating model.

Ìý

Ìý

Three Months and Six Months Ended June 30, 2024

Ìý

Ìý

Selling & Administrative
Expenses

Ìý

Research & Development
Expenses

Ìý

Total EBITDA Impact

Taste

Ìý

$

2

Ìý

$

�

Ìý

$

(2

)

Food Ingredients

Ìý

Ìý

2

Ìý

Ìý

�

Ìý

Ìý

(2

)

Health & Biosciences

Ìý

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

(2

)

Scent

Ìý

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

(2

)

Total

Ìý

$

6

Ìý

$

2

Ìý

$

(8

)

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

Comparable Foreign Exchange Impact

(Unaudited)

Ìý

Q2 Taste

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

3%

Ìý

(2)%

Ìý

(1)%

Portfolio Impact

Ìý

1%

Ìý

3%

Ìý

0%

% Change - Comparable

Ìý

5%

Ìý

2%

Ìý

(1)%

Currency Impact

Ìý

1%

Ìý

1%

Ìý

0%

% Change - Currency Neutral

Ìý

6%

Ìý

3%

Ìý

(1)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2 Food Ingredients

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

0%

Ìý

14%

Ìý

2%

Portfolio Impact

Ìý

0%

Ìý

2%

Ìý

0%

% Change - Comparable

Ìý

0%

Ìý

16%

Ìý

2%

Currency Impact

Ìý

1%

Ìý

5%

Ìý

1%

% Change - Currency Neutral

Ìý

1%

Ìý

21%

Ìý

3%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2 Health & Biosciences

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

4%

Ìý

0%

Ìý

(1)%

Portfolio Impact

Ìý

0%

Ìý

1%

Ìý

0%

% Change - Comparable

Ìý

4%

Ìý

1%

Ìý

(1)%

Currency Impact

Ìý

0%

Ìý

2%

Ìý

1%

% Change - Currency Neutral

Ìý

4%

Ìý

3%

Ìý

0%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2 Scent

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

0%

Ìý

(9)%

Ìý

(2)%

Portfolio Impact

Ìý

0%

Ìý

1%

Ìý

0%

% Change - Comparable

Ìý

0%

Ìý

(8)%

Ìý

(2)%

Currency Impact

Ìý

1%

Ìý

6%

Ìý

1%

% Change - Currency Neutral

Ìý

1%

Ìý

(2)%

Ìý

(1)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2 Pharma Solutions

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

(62)%

Ìý

(62)%

Ìý

0%

Portfolio Impact

Ìý

81%

Ìý

62%

Ìý

(4)%

% Change - Comparable

Ìý

18%

Ìý

0%

Ìý

(4)%

Currency Impact

Ìý

3%

Ìý

5%

Ìý

1%

% Change - Currency Neutral

Ìý

21%

Ìý

5%

Ìý

(3)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2 Consolidated

Ìý

Sales

Ìý

Adjusted Operating
EBITDA

Ìý

Adjusted Operating
EBITDA Margin

% Change - Reported

Ìý

(4)%

Ìý

(6)%

Ìý

0%

Portfolio Impact

Ìý

7%

Ìý

8%

Ìý

0%

% Change - Comparable

Ìý

3%

Ìý

2%

Ìý

0%

Currency Impact

Ìý

0%

Ìý

4%

Ìý

1%

% Change - Currency Neutral

Ìý

3%

Ìý

6%

Ìý

1%

_______________________

Note: The sum of these items may not foot due to rounding.

International Flavors & Fragrances Inc.

GAAP to Non-GAAP Reconciliation

Comparable Foreign Exchange Impact

(Unaudited)

Ìý

YTD Taste

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

2%

Ìý

5%

Ìý

0%

Portfolio Impact

Ìý

1%

Ìý

3%

Ìý

0%

% Change - Comparable

Ìý

3%

Ìý

8%

Ìý

1%

Currency Impact

Ìý

3%

Ìý

4%

Ìý

0%

% Change - Currency Neutral

Ìý

6%

Ìý

12%

Ìý

1%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

YTD Food Ingredients

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

(3)%

Ìý

8%

Ìý

2%

Portfolio Impact

Ìý

0%

Ìý

1%

Ìý

0%

% Change - Comparable

Ìý

(3)%

Ìý

9%

Ìý

2%

Currency Impact

Ìý

1%

Ìý

4%

Ìý

0%

% Change - Currency Neutral

Ìý

(2)%

Ìý

13%

Ìý

2%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

YTD Health & Biosciences

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

3%

Ìý

0%

Ìý

(1)%

Portfolio Impact

Ìý

0%

Ìý

1%

Ìý

0%

% Change - Comparable

Ìý

3%

Ìý

1%

Ìý

(1)%

Currency Impact

Ìý

1%

Ìý

2%

Ìý

0%

% Change - Currency Neutral

Ìý

4%

Ìý

3%

Ìý

0%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

YTD Scent

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

(2)%

Ìý

(12)%

Ìý

(2)%

Portfolio Impact

Ìý

2%

Ìý

5%

Ìý

1%

% Change - Comparable

Ìý

0%

Ìý

(7)%

Ìý

(2)%

Currency Impact

Ìý

3%

Ìý

8%

Ìý

1%

% Change - Currency Neutral

Ìý

3%

Ìý

1%

Ìý

0%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

YTD Pharma Solutions

Ìý

Sales

Ìý

Segment Adjusted
Operating EBITDA

Ìý

Segment Adjusted
Operating EBITDA Margin

% Change - Reported

Ìý

(29)%

Ìý

(28)%

Ìý

0%

Portfolio Impact

Ìý

39%

Ìý

38%

Ìý

0%

% Change - Comparable

Ìý

9%

Ìý

10%

Ìý

0%

Currency Impact

Ìý

3%

Ìý

4%

Ìý

0%

% Change - Currency Neutral

Ìý

12%

Ìý

14%

Ìý

1%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

YTD Consolidated

Ìý

Sales

Ìý

Adjusted Operating
EBITDA

Ìý

Adjusted Operating
EBITDA Margin

% Change - Reported

Ìý

(3)%

Ìý

(3)%

Ìý

0%

Portfolio Impact

Ìý

4%

Ìý

5%

Ìý

0%

% Change - Comparable

Ìý

1%

Ìý

2%

Ìý

0%

Currency Impact

Ìý

2%

Ìý

5%

Ìý

1%

% Change - Currency Neutral

Ìý

3%

Ìý

7%

Ìý

1%

_______________________

Note: The sum of these items may not foot due to rounding.

Ìý

Media Relations:

Paulina Heinkel

332.877.5339

[email protected]



Investor Relations:

Michael Bender

212.708.7263

[email protected]

Source: IFF

International Flavors&Fragranc

NYSE:IFF

IFF Rankings

IFF Latest News

IFF Latest SEC Filings

IFF Stock Data

17.77B
255.51M
0.09%
95.07%
2.14%
Specialty Chemicals
Industrial Organic Chemicals
United States
NEW YORK