Income Statement

Revenue

-12%

+114%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	59	50	43	37	35	33	31	28	27	25	24	24	23	23	24	24	24	24	24	26	28	31	33	42	51	62	71	74	76	71	67	62	55	53	52	49	48	48	46	45	44	42	42	42	42	44	46	47	47	46	45	46	45	45	46	46	47	51	52	53	53	56	62	65	69	80	110	133	153	157	141	138	134	133	135	132	165	210	249	289	296	296	305	336	375	414	441	0	309	272	236	305	293	275	249	229
Revenue	1 806 N/A	1 804 0%	1 804 +0%	1 809 +0%	1 830 +1%	1 836 +0%	1 854 +1%	1 902 +3%	1 970 +4%	2 012 +2%	2 037 +1%	2 034 0%	2 022 -1%	2 013 0%	2 000 -1%	1 993 0%	1 982 -1%	1 997 +1%	2 043 +2%	2 095 +3%	2 150 +3%	2 193 +2%	2 237 +2%	2 277 +2%	2 307 +1%	2 370 +3%	2 404 +1%	2 389 -1%	2 352 -2%	2 285 -3%	2 280 0%	2 326 +2%	2 420 +4%	2 518 +4%	2 579 +2%	2 623 +2%	2 683 +2%	2 733 +2%	2 774 +1%	2 788 +1%	2 784 0%	2 790 +0%	2 785 0%	2 821 +1%	2 839 +1%	2 875 +1%	2 908 +1%	2 953 +2%	2 995 +1%	3 026 +1%	3 058 +1%	3 089 +1%	3 093 +0%	3 072 -1%	3 064 0%	3 023 -1%	3 032 +0%	3 058 +1%	3 069 +0%	3 116 +2%	3 161 +1%	3 211 +2%	3 307 +3%	3 399 +3%	3 501 +3%	3 579 +2%	3 613 +1%	3 978 +10%	4 344 +9%	4 716 +9%	5 075 +8%	5 140 +1%	5 190 +1%	5 097 -2%	5 098 +0%	5 084 0%	6 202 +22%	8 092 +30%	9 895 +22%	11 656 +18%	12 417 +7%	12 635 +2%	12 627 0%	12 440 -1%	12 241 -2%	11 863 -3%	11 620 -2%	11 479 -1%	11 351 -1%	11 311 0%	11 416 +1%	11 484 +1%	11 428 0%	11 303 -1%	11 072 -2%	10 890 -2%
Gross Profit
Cost of Revenue	(1 039)	(1 042)	(1 035)	(1 036)	(1 046)	(1 049)	(1 066)	(1 092)	(1 129)	(1 149)	(1 160)	(1 160)	(1 162)	(1 165)	(1 163)	(1 169)	(1 155)	(1 159)	(1 183)	(1 211)	(1 246)	(1 271)	(1 300)	(1 325)	(1 346)	(1 391)	(1 422)	(1 418)	(1 405)	(1 373)	(1 366)	(1 392)	(1 438)	(1 479)	(1 503)	(1 530)	(1 563)	(1 614)	(1 661)	(1 683)	(1 692)	(1 680)	(1 652)	(1 646)	(1 637)	(1 641)	(1 650)	(1 669)	(1 681)	(1 693)	(1 710)	(1 726)	(1 726)	(1 713)	(1 697)	(1 672)	(1 666)	(1 671)	(1 684)	(1 721)	(1 763)	(1 805)	(1 867)	(1 926)	(1 986)	(2 038)	(2 052)	(2 295)	(2 536)	(2 760)	(2 987)	(3 027)	(3 043)	(3 014)	(3 024)	(2 998)	(3 928)	(5 390)	(6 627)	(7 921)	(8 291)	(8 283)	(8 364)	(8 289)	(8 271)	(8 096)	(7 930)	(7 798)	(7 610)	(7 435)	(7 412)	(7 360)	(7 293)	(7 206)	(7 044)	(6 952)
Gross Profit	767 N/A	762 -1%	769 +1%	773 +0%	783 +1%	787 +0%	788 +0%	809 +3%	842 +4%	863 +3%	877 +2%	873 0%	860 -2%	848 -1%	837 -1%	824 -2%	826 +0%	837 +1%	860 +3%	884 +3%	904 +2%	923 +2%	938 +2%	951 +1%	961 +1%	979 +2%	981 +0%	971 -1%	947 -2%	911 -4%	913 +0%	934 +2%	982 +5%	1 039 +6%	1 076 +3%	1 093 +2%	1 120 +2%	1 119 0%	1 113 -1%	1 105 -1%	1 093 -1%	1 110 +2%	1 133 +2%	1 176 +4%	1 201 +2%	1 234 +3%	1 258 +2%	1 284 +2%	1 314 +2%	1 333 +1%	1 348 +1%	1 362 +1%	1 367 +0%	1 359 -1%	1 366 +1%	1 352 -1%	1 366 +1%	1 386 +2%	1 385 0%	1 396 +1%	1 398 +0%	1 406 +1%	1 440 +2%	1 472 +2%	1 515 +3%	1 541 +2%	1 561 +1%	1 683 +8%	1 808 +7%	1 956 +8%	2 088 +7%	2 113 +1%	2 147 +2%	2 083 -3%	2 074 0%	2 086 +1%	2 274 +9%	2 702 +19%	3 268 +21%	3 735 +14%	4 126 +10%	4 352 +5%	4 263 -2%	4 151 -3%	3 970 -4%	3 767 -5%	3 690 -2%	3 681 0%	3 741 +2%	3 876 +4%	4 004 +3%	4 124 +3%	4 135 +0%	4 097 -1%	4 028 -2%	3 938 -2%
Operating Income
Operating Expenses	(476)	(465)	(465)	(461)	(466)	(464)	(466)	(482)	(501)	(517)	(530)	(531)	(527)	(526)	(530)	(535)	(536)	(542)	(546)	(552)	(559)	(566)	(575)	(584)	(589)	(608)	(604)	(598)	(594)	(572)	(579)	(576)	(596)	(631)	(643)	(667)	(670)	(657)	(645)	(630)	(629)	(636)	(653)	(687)	(698)	(718)	(735)	(766)	(777)	(787)	(790)	(769)	(768)	(765)	(768)	(755)	(764)	(769)	(800)	(855)	(885)	(904)	(911)	(900)	(908)	(929)	(943)	(1 094)	(1 216)	(1 317)	(1 419)	(1 416)	(1 428)	(1 445)	(1 473)	(1 499)	(1 880)	(2 296)	(2 711)	(3 110)	(3 166)	(3 188)	(3 141)	(3 098)	(3 082)	(3 062)	(3 093)	(3 103)	(3 141)	(3 182)	(3 214)	(3 276)	(3 220)	(3 211)	(3 149)	(3 096)
Selling, General & Administrative	(303)	(301)	(303)	(305)	(306)	(300)	(300)	(309)	(323)	(333)	(341)	(341)	(336)	(336)	(338)	(339)	(340)	(345)	(347)	(352)	(358)	(361)	(367)	(398)	(374)	(388)	(386)	(401)	(383)	(374)	(383)	(391)	(406)	(430)	(437)	(447)	(446)	(433)	(421)	(410)	(409)	(416)	(429)	(454)	(463)	(475)	(483)	(506)	(515)	(523)	(528)	(515)	(512)	(513)	(518)	(510)	(512)	(511)	(535)	(573)	(593)	(599)	(593)	(570)	(569)	(587)	(599)	(707)	(778)	(831)	(884)	(876)	(893)	(913)	(937)	(949)	(1 170)	(1 352)	(1 553)	(1 749)	(1 757)	(1 801)	(1 778)	(1 768)	(1 763)	(1 752)	(1 783)	(1 787)	(1 823)	(1 871)	(1 922)	(1 995)	(1 966)	(1 956)	(1 882)	(1 834)
Research & Development	(135)	(135)	(141)	(144)	(148)	(152)	(153)	(159)	(165)	(170)	(174)	(175)	(175)	(175)	(177)	(180)	(181)	(182)	(184)	(186)	(187)	(190)	(193)	(186)	(204)	(212)	(212)	(197)	(205)	(193)	(192)	(185)	(190)	(202)	(205)	(219)	(224)	(224)	(224)	(220)	(220)	(220)	(224)	(234)	(235)	(244)	(252)	(260)	(262)	(264)	(262)	(254)	(256)	(252)	(251)	(246)	(246)	(247)	(248)	(259)	(268)	(277)	(286)	(295)	(302)	(304)	(305)	(312)	(324)	(334)	(344)	(346)	(341)	(338)	(342)	(357)	(414)	(497)	(563)	(629)	(643)	(637)	(626)	(603)	(607)	(610)	(622)	(636)	(641)	(653)	(658)	(671)	(669)	(678)	(690)	(694)
Depreciation & Amortization	(38)	(30)	(21)	(13)	(13)	(13)	(13)	(13)	(13)	(14)	(14)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(14)	0	(11)	(9)	(7)	0	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(11)	(17)	(24)	(25)	(28)	(31)	(35)	(37)	(38)	(38)	(76)	(114)	(153)	(192)	(193)	(194)	(195)	(194)	(193)	(296)	(447)	(595)	(732)	(766)	(750)	(737)	(727)	(712)	(700)	(688)	(680)	(677)	(658)	(634)	(610)	(585)	(577)	(577)	(568)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	291 N/A	297 +2%	304 +2%	312 +3%	317 +2%	323 +2%	322 0%	327 +2%	341 +4%	346 +1%	348 +1%	342 -2%	333 -3%	322 -4%	307 -5%	290 -6%	291 +0%	296 +2%	314 +6%	332 +6%	345 +4%	357 +3%	363 +2%	367 +1%	372 +1%	370 0%	377 +2%	373 -1%	353 -5%	340 -4%	335 -1%	358 +7%	386 +8%	408 +6%	433 +6%	426 -2%	450 +6%	463 +3%	468 +1%	475 +2%	464 -2%	474 +2%	480 +1%	489 +2%	503 +3%	516 +2%	523 +1%	518 -1%	537 +4%	546 +2%	558 +2%	593 +6%	599 +1%	595 -1%	598 +1%	596 0%	601 +1%	617 +3%	585 -5%	540 -8%	513 -5%	501 -2%	529 +6%	573 +8%	607 +6%	612 +1%	618 +1%	588 -5%	592 +1%	639 +8%	669 +5%	697 +4%	719 +3%	638 -11%	601 -6%	587 -2%	394 -33%	406 +3%	557 +37%	625 +12%	960 +54%	1 164 +21%	1 122 -4%	1 053 -6%	888 -16%	705 -21%	597 -15%	578 -3%	600 +4%	694 +16%	790 +14%	848 +7%	915 +8%	886 -3%	879 -1%	842 -4%
Pre-Tax Income
Interest Income Expense	(59)	(50)	(43)	(35)	(35)	(33)	(31)	(26)	(27)	(25)	(24)	(27)	(23)	(23)	(24)	(21)	(24)	(24)	(24)	(33)	(28)	(31)	(33)	(42)	(51)	(62)	(71)	(74)	(76)	(71)	(67)	(62)	(55)	(53)	(52)	(49)	(48)	(48)	(46)	(45)	(44)	(42)	(42)	(42)	(42)	(44)	(46)	(63)	(47)	(46)	(45)	(72)	(36)	(35)	(38)	(37)	(44)	(56)	(59)	(26)	(42)	(39)	(37)	(75)	(73)	(90)	(89)	(118)	(134)	(125)	(140)	(138)	(140)	(136)	(141)	(132)	(157)	(210)	(249)	(289)	(296)	(296)	(305)	(336)	(375)	(414)	(441)	(452)	(352)	(315)	(307)	(381)	(354)	(346)	(309)	(302)
Non-Reccuring Items	(18)	(18)	(12)	(12)	(32)	(30)	(31)	(42)	(22)	(23)	(39)	(32)	(32)	(24)	(4)	(23)	(24)	(24)	(24)	(3)	(2)	(2)	(8)	(6)	(12)	(12)	(6)	(18)	(12)	(16)	(27)	(18)	(23)	(21)	(13)	(10)	(5)	(7)	(4)	(47)	(48)	(44)	(45)	(2)	0	(2)	(2)	(2)	(2)	(0)	(1)	(1)	(1)	(1)	(0)	(8)	(5)	(8)	(8)	13	(3)	(1)	(5)	(20)	(10)	(12)	(47)	(43)	(58)	(59)	(25)	(32)	(22)	(21)	(18)	(21)	(19)	(41)	(44)	(40)	(38)	(139)	(2 380)	(2 379)	(2 424)	(2 309)	(66)	(2 689)	(2 642)	(2 322)	(2 339)	264	(905)	(830)	(826)	(845)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(282)	(314)	(317)	0	(65)	(141)	(115)
Total Other Income	4	6	5	1	(1)	(4)	(4)	(7)	(4)	(3)	(4)	(2)	(3)	1	2	0	2	0	6	17	10	13	5	11	9	10	8	3	6	1	4	(2)	(6)	(6)	(9)	(8)	(11)	(10)	(14)	(10)	(3)	(1)	2	(1)	(1)	10	16	32	13	7	3	28	0	(5)	(6)	(12)	(15)	(1)	5	(3)	39	36	38	60	33	27	14	21	23	16	23	30	19	29	17	7	17	20	55	58	67	50	57	37	15	42	28	45	(23)	(59)	(78)	(106)	(487)	(125)	(122)	8
Pre-Tax Income	219 N/A	235 +7%	255 +9%	266 +4%	249 -6%	256 +3%	255 0%	252 -1%	288 +14%	294 +2%	280 -5%	281 +0%	275 -2%	275 0%	281 +2%	246 -12%	245 0%	248 +1%	272 +10%	313 +15%	325 +4%	337 +4%	327 -3%	331 +1%	317 -4%	307 -3%	308 +0%	284 -8%	272 -4%	253 -7%	245 -3%	277 +13%	302 +9%	328 +9%	360 +10%	360 0%	386 +7%	397 +3%	404 +2%	374 -7%	368 -2%	386 +5%	395 +2%	443 +12%	461 +4%	479 +4%	491 +3%	485 -1%	501 +3%	506 +1%	514 +2%	549 +7%	563 +2%	553 -2%	554 +0%	539 -3%	538 0%	553 +3%	523 -5%	524 +0%	507 -3%	497 -2%	525 +6%	537 +2%	557 +4%	537 -4%	497 -8%	448 -10%	423 -5%	471 +11%	527 +12%	557 +6%	576 +3%	510 -12%	459 -10%	441 -4%	234 -47%	175 -25%	319 +83%	354 +11%	693 +96%	779 +12%	(1 506) N/A	(1 625) -8%	(1 896) -17%	(1 976) -4%	118 N/A	(2 518) N/A	(2 417) +4%	(2 284) +6%	(2 248) +2%	308 N/A	(831) N/A	(480) +42%	(519) -8%	(412) +21%
Net Income
Tax Provision	(81)	(85)	(88)	(90)	(83)	(84)	(82)	(79)	(91)	(92)	(87)	(85)	(83)	(83)	(62)	(53)	(51)	(49)	(79)	(87)	(90)	(85)	(79)	(84)	(76)	(78)	(80)	(54)	(51)	(51)	(48)	(81)	(90)	(97)	(105)	(96)	(102)	(105)	(106)	(107)	(104)	(110)	(185)	(189)	(197)	(201)	(131)	(132)	(131)	(129)	(129)	(135)	(126)	(122)	(124)	(120)	(128)	(132)	(119)	(119)	(105)	(102)	(109)	(102)	(108)	(99)	(81)	(75)	(70)	(78)	(91)	(97)	(100)	(85)	(77)	(74)	(34)	(32)	(66)	(75)	(128)	(135)	(242)	(239)	(222)	(224)	(96)	(69)	(77)	(65)	(68)	(41)	0	89	109	53
Income from Continuing Operations	138	150	166	176	166	172	173	173	197	202	193	196	192	192	219	193	194	199	194	227	235	253	248	247	240	229	228	230	221	202	197	196	212	231	255	264	284	293	298	267	264	276	210	254	264	278	360	354	370	378	386	415	436	431	430	419	410	421	404	405	402	395	416	435	449	438	416	373	354	393	436	460	476	425	381	367	200	143	254	279	565	644	(1 748)	(1 864)	(2 118)	(2 200)	22	(2 587)	(2 494)	(2 349)	(2 316)	267	(831)	(391)	(410)	(359)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(8)	(10)	(13)	(4)	(5)	(3)	(2)	(4)	(4)	(4)	(6)	(9)	(9)	(9)	(8)	(7)	(6)	(4)	(4)	(4)	(4)	(6)	(5)	(4)	(4)	(2)	(2)	(2)
Net Income (Common)	138 N/A	150 +9%	166 +11%	176 +6%	166 -6%	172 +4%	173 +1%	173 0%	197 +14%	202 +3%	193 -4%	196 +1%	192 -2%	192 +0%	219 +14%	193 -12%	194 +1%	199 +2%	194 -2%	227 +17%	235 +4%	253 +7%	248 -2%	247 0%	240 -3%	229 -5%	228 -1%	230 +1%	221 -4%	201 -9%	196 -3%	194 -1%	211 +9%	230 +9%	254 +10%	262 +3%	282 +8%	291 +3%	296 +2%	265 -11%	262 -1%	275 +5%	209 -24%	253 +21%	262 +4%	276 +5%	358 +30%	351 -2%	367 +5%	375 +2%	384 +2%	412 +7%	434 +5%	429 -1%	428 0%	417 -3%	408 -2%	419 +3%	403 -4%	404 +0%	401 -1%	394 -2%	415 +5%	295 -29%	308 +5%	298 -3%	283 -5%	333 +18%	313 -6%	350 +12%	383 +9%	453 +18%	474 +5%	414 -13%	370 -11%	360 -3%	187 -48%	140 -25%	249 +78%	268 +8%	555 +107%	635 +14%	(1 754) N/A	(1 868) -6%	(2 121) -14%	(2 204) -4%	17 N/A	(2 589) N/A	(2 496) +4%	(2 352) +6%	(2 318) +1%	263 N/A	(835) N/A	(393) +53%	(412) -5%	(361) +12%
EPS (Diluted)	1.43 N/A	1.56 +9%	1.73 +11%	1.84 +6%	1.74 -5%	1.81 +4%	1.83 +1%	1.83 N/A	2.07 +13%	2.12 +2%	2.02 -5%	2.05 +1%	2.01 -2%	2.02 +0%	2.3 +14%	2.04 -11%	2.1 +3%	2.16 +3%	2.11 -2%	2.48 +18%	2.59 +4%	2.79 +8%	2.81 +1%	2.82 +0%	2.96 +5%	2.76 -7%	2.86 +4%	2.88 +1%	2.8 -3%	2.54 -9%	2.48 -2%	2.46 -1%	2.65 +8%	2.88 +9%	3.17 +10%	3.26 +3%	3.49 +7%	3.59 +3%	3.64 +1%	3.27 -10%	3.22 -2%	3.37 +5%	2.57 -24%	3.09 +20%	3.21 +4%	3.37 +5%	4.37 +30%	4.29 -2%	4.49 +5%	4.56 +2%	4.71 +3%	5.08 +8%	5.33 +5%	5.27 -1%	5.3 +1%	5.16 -3%	5.09 -1%	5.18 +2%	5.03 -3%	5.05 +0%	5.05 N/A	4.97 -2%	5.22 +5%	3.73 -29%	3.88 +4%	3.75 -3%	3.46 -8%	3.78 +9%	2.76 -27%	3.1 +12%	3.37 +9%	4 +19%	4.18 +4%	3.6 -14%	3.26 -9%	3.17 -3%	0.9 -72%	0.54 -40%	0.97 +80%	1.1 +13%	2.18 +98%	2.5 +15%	-6.87 N/A	-7.33 -7%	-8.32 -14%	-8.65 -4%	0.06 N/A	-10.15 N/A	-9.75 +4%	-9.18 +6%	-9.01 +2%	1.03 N/A	-3.26 N/A	-1.54 +53%	-1.62 -5%	-1.41 +13%

Income Statement Balance Sheet Cash Flow Statement

International Flavors & Fragrances Inc
NYSE:IFF

Income Statement

Earnings Waterfall
International Flavors & Fragrances Inc

Income Statement
International Flavors & Fragrances Inc

See Also

Company

Help

Tools

Stocks

International Flavors & Fragrances Inc NYSE:IFF

Income Statement

Earnings Waterfall International Flavors & Fragrances Inc

Income Statement International Flavors & Fragrances Inc

See Also

Company

Help

Tools

Stocks

International Flavors & Fragrances Inc
NYSE:IFF

Earnings Waterfall
International Flavors & Fragrances Inc

Income Statement
International Flavors & Fragrances Inc