SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                      QUARTERLY REPORT UNDER SECTION 13 OF

                       THE SECURITIES EXCHANGE ACT OF 1934

                    For Quarterly Period Ended June 30, 2005

                          Commission file number 1-4858

                     INTERNATIONAL FLAVORS & FRAGRANCES INC.

             (Exact name of registrant as specified in its charter)


             New York                                      13-1432060
- -----------------------------------              -------------------------------
(State or other jurisdiction of                           (IRS Employer
 incorporation or organization)                       Identification No.)

                 521 West 57th Street, New York, N.Y. 10019-2960
               (Address of principal executive offices) (Zip Code)

        Registrant's telephone number, including area code (212) 765-5500



Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding twelve months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [|X|] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [|X|] No[  ]

Number of shares outstanding as of July 30, 2005:  93,856,784



                          PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
                     INTERNATIONAL FLAVORS & FRAGRANCES INC.
                           CONSOLIDATED BALANCE SHEET
                             (DOLLARS IN THOUSANDS)
                                   (Unaudited)



ASSETS                                                                                   6/30/05        12/31/04
- ------------------------------------------------------------------------------------   -------------  -------------
                                                                                                     
Current Assets:
     Cash and cash equivalents                                                      $        59,864 $       32,596
     Short-term investments                                                                     361            399
     Trade receivables                                                                      374,952        353,442
     Allowance for doubtful accounts                                                        (16,209)       (17,663)
     Inventories:             Raw materials                                                 193,047        197,782
                              Work in process                                                11,822         12,759
                              Finished goods                                                227,204        246,663
                                                                                       -------------  -------------
                             Total Inventories                                              432,073        457,204
     Deferred income taxes                                                                   67,277         79,267
     Other current assets                                                                    65,434         56,125
                                                                                       -------------  -------------
     Total Current Assets                                                                   983,752        961,370
                                                                                       -------------  -------------

Property, Plant and Equipment, at cost                                                    1,005,491      1,031,478
Accumulated depreciation                                                                   (521,422)      (530,144)
                                                                                       -------------  -------------
                                                                                            484,069        501,334
                                                                                       -------------  -------------

Goodwill                                                                                    647,566        647,566
Intangibles Assets, net                                                                     134,575        142,110
Other Assets                                                                                117,046        110,914

                                                                                       -------------  -------------
Total Assets                                                                        $     2,367,008 $    2,363,294
                                                                                       =============  =============

LIABILITIES AND SHAREHOLDERS' EQUITY                                                     6/30/05        12/31/04
- ------------------------------------------------------------------------------------   -------------  -------------
Current Liabilities:
     Bank borrowings, overdrafts and current portion of long-term debt              $       523,101 $       15,957
     Commercial paper                                                                        91,891         -
     Accounts payable                                                                       106,299        103,978
     Accrued payrolls and bonuses                                                             8,509         53,452
     Dividends payable                                                                       17,389         16,571
     Income taxes                                                                            26,516         30,339
     Restructuring and other charges                                                         18,855         38,312
     Other current liabilities                                                              148,626        140,913
                                                                                       -------------  -------------
     Total Current Liabilities                                                              941,186        399,522
                                                                                       -------------  -------------

Other Liabilities:
     Long-term debt                                                                         139,420        668,969
     Deferred gains                                                                          69,283         70,428
     Retirement liabilities                                                                 225,132        226,695
     Other Liabilities                                                                      103,422         87,193
                                                                                       -------------  -------------
     Total Other Liabilities                                                                537,257      1,053,285
                                                                                       -------------  -------------
Commitments and Contingencies (Note 10)

Shareholder's Equity:
     Common stock 12 1/2(cent) par value; authorized 500,000,000 shares;
           issued 115,761,840 shares                                                         14,470         14,470
     Capital in excess of par value                                                          75,502         79,498
     Restricted stock                                                                          (755)          (870)
     Retained earnings                                                                    1,702,720      1,627,386
     Accumulated other comprehensive income:
          Cumulative translation adjustment                                                 (47,272)         8,227
          Accumulated losses on derivatives qualifying as hedges (net of tax)                (4,325)        (5,694)
          Minimum pension liability adjustment (net of tax)                                (110,705)      (110,705)
                                                                                       -------------  -------------
                                                                                          1,629,635      1,612,312
     Treasury stock, at cost - 21,992,721 shares in 2005 and 21,088,993 shares in 2004     (741,070)      (701,825)
                                                                                       -------------  -------------
     Total Shareholder's Equity                                                             888,565        910,487
                                                                                       -------------  -------------
Total Liabilities and Shareholder's Equity                                          $     2,367,008 $    2,363,294
                                                                                       =============  =============

          See Notes to Consolidated Financial Statements

                                    INTERNATIONAL FLAVORS & FRAGRANCES INC.
                                        CONSOLIDATED STATEMENT OF INCOME
                                (AMOUNTS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                                  (Unaudited)



                                                                                       3 Months Ended 6/30
                                                                                 --------------------------------
                                                                                      2005             2004
                                                                                 ---------------  ---------------
                                                                                                    
Net Sales                                                                             $ 515,578        $ 524,177
                                                                                 ---------------  ---------------

Cost of goods sold                                                                      299,065          295,716
Research and development expenses                                                        44,380           44,342
Selling and administrative expenses                                                      82,866           83,184
Amortization                                                                              3,767            3,709
Restructuring and other charges                                                               -            7,716
Interest expense                                                                          6,062            6,114
Other (income) expense, net                                                              (2,558)           1,305
                                                                                 ---------------  ---------------
                                                                                        433,582          442,086
                                                                                 ---------------  ---------------
Income before taxes on income                                                            81,996           82,091
Taxes on income                                                                          25,283           25,589
                                                                                 ---------------  ---------------
Net income                                                                               56,713           56,502

Other comprehensive income:
     Foreign currency translation adjustments                                           (28,636)         (11,493)
     Accumulated gains on derivatives qualifying as hedges (net of tax)                   2,211              591
                                                                                 ---------------  ---------------
Comprehensive income                                                                   $ 30,288         $ 45,600
                                                                                 ===============  ===============

Net income per share - basic                                                              $0.60            $0.60

Net income per share - diluted                                                            $0.60            $0.59

Average number of shares outstanding - basic                                             93,876           94,136

Average number of shares outstanding - diluted                                           95,255           95,330

Dividends declared per share                                                             $0.185           $0.175

                                                                                       6 Months Ended 6/30
                                                                                 --------------------------------
                                                                                      2005             2004
                                                                                 ---------------  ---------------
Net Sales                                                                            $1,038,630       $1,059,192
                                                                                 ---------------  ---------------

Cost of goods sold                                                                      607,462          602,502
Research and development expenses                                                        89,133           88,990
Selling and administrative expenses                                                     167,610          172,910
Amortization                                                                              7,535            7,408
Restructuring and other charges                                                               -            7,716
Interest expense                                                                         11,638           12,571
Other (income) expense, net                                                              (3,114)           2,730
                                                                                 ---------------  ---------------
                                                                                        880,264          894,827
                                                                                 ---------------  ---------------
Income before taxes on income                                                           158,366          164,365
Taxes on income                                                                          49,110           51,505
                                                                                 ---------------  ---------------
Net income                                                                              109,256          112,860

Other comprehensive income:
     Foreign currency translation adjustments                                           (55,499)         (22,917)
     Accumulated gains (losses) on derivatives qualifying as hedges (net of tax)          1,369           (5,825)
                                                                                 ---------------  ---------------
Comprehensive income                                                                   $ 55,126         $ 84,118
                                                                                 ===============  ===============

Net income per share - basic                                                              $1.16            $1.20

Net income per share - diluted                                                            $1.14            $1.19

Average number of shares outstanding - basic                                             94,100           94,085

Average number of shares outstanding - diluted                                           95,640           95,228

Dividends declared per share                                                             $0.360           $0.335


     See Notes to Consolidated Financial Statements


                     INTERNATIONAL FLAVORS & FRAGRANCES INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                   (Unaudited)


                                                                                 6 Months Ended 6/30,
                                                                                  2005             2004
                                                                             -------------    -------------
                                                                               <c>                <c>
Cash flows from operating activities:
Net income                                                                $       109,256 $        112,860
Adjustments to reconcile to net cash provided by operations:
     Depreciation and amortization                                                 46,429           46,082
     Deferred income taxes                                                         17,488            3,875
     Gain on disposal of assets                                                    (1,520)          (1,506)
     Changes in assets and liabilities:
          Current receivables                                                     (50,426)         (63,246)
          Inventories                                                               1,192          (15,530)
          Current payables                                                        (40,524)           8,360
          Increase in other assets, net                                           (38,253)         (13,962)
          Increase in other liabilities, net                                       13,899              644
                                                                             -------------    -------------
Net cash provided by operations                                                    57,541           77,577
                                                                             -------------    -------------
Cash flows from investing activities:
     Net change in short-term investments                                              35                 -
     Additions to property, plant and equipment                                   (38,149)         (26,712)
     Proceeds from disposal of assets                                                 433              892
                                                                             -------------    -------------
Net cash used in investing activities                                             (37,681)         (25,820)
                                                                             -------------    -------------
Cash flows from financing activities:
     Cash dividends paid to shareholders                                          (33,104)         (30,157)
     Net change in bank borrowings and overdrafts                                   7,852           (7,275)
     Net change in commercial paper outstanding                                    91,891          (25,983)
     Repayments of long-term debt                                                 (11,655)            (938)
     Proceeds from issuance of stock under stock option and
          employee stock purchase plans                                            17,764           39,471
     Purchase of treasury stock                                                   (60,988)         (27,116)
                                                                             -------------    -------------
Net cash provided by (used in) financing activities                                11,760          (51,998)
                                                                             -------------    -------------
Effect of exchange rate changes on cash and cash equivalents                       (4,352)            (595)
                                                                             -------------    -------------
Net change in cash and cash equivalents                                            27,268             (836)
Cash and cash equivalents at beginning of year                                     32,596           12,081
                                                                             -------------    -------------
Cash and cash equivalents at end of period                                $        59,864 $         11,245
                                                                             =============    =============

Interest paid                                                             $        17,777 $         18,640

Income taxes paid                                                         $        25,548 $         37,936


Non-cash investing activity:
   Asset write-down charges associated with the Company's restructuring
   activities                                                             $             - $          5,368

          See Notes to Consolidated Financial Statements



Notes to Consolidated Financial Statements
- ------------------------------------------

These interim statements and management's related discussion and analysis should
be read in conjunction with the consolidated financial statements and their
related notes and management's discussion and analysis of results of operations
and financial condition included in the Company's 2004 Annual Report on Form
10-K. These interim statements are unaudited. In the opinion of the Company's
management, all adjustments necessary for a fair presentation of the results for
the interim periods have been made.

Note 1. New Accounting Pronouncements:

Statement of Financial Accounting Standards No. 123(R), Share-Based Payment
("FAS 123 (R)"), was issued in December 2004. The standard is effective for the
first annual reporting period beginning after June 15, 2005. FAS 123 (R)
supersedes Accounting Principles Board ("APB") Opinion No. 25, Accounting for
Stock Issued to Employees. The Statement establishes standards for the
accounting for transactions in which an entity exchanges its equity instruments
for goods or services and requires companies to record stock option expense in
its financial statements based on a fair value methodology. The Company has
three alternatives available for implementation and is evaluating which
alternative it will choose as well as the impact of adopting this standard under
each alternative.

Note 2. Stock Plans:

The Company applies the recognition and measurement principles of Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and
related Interpretations in accounting for its stock plans. No compensation
expense for stock options is reflected in net earnings, as all options granted
under such plans had an exercise price not less than the market value of the
common stock on the date of grant. The Company granted RSU's in March 2005 as an
element of its equity compensation plans for all eligible U.S. - based employees
and a majority of eligible overseas employees. Vesting of the RSU's for the
Company's senior management is both performance and time based, and for the
remainder of the eligible employees, vesting is time based; the vesting period
is generally three years from date of grant. For a small group of primarily
overseas employees, the Company continues to issue stock options. Net income, as
reported, includes pre-tax compensation expense related to restricted stock and
restricted stock units ("RSU's") of $2.2 million and $4.7 million in the second
quarter and six-month period ended June 30, 2005, respectively, and $1.7 million
and $2.6 million for all equity-based awards in the second quarter and six-month
period ended June 30, 2004, respectively.

The following table illustrates the effect on net income and net income per
share if the Company had applied the fair value recognition provisions of
Statement of Financial Accounting Standards No. 123 for the periods presented:




                                                                   Three Months Ended June 30,        Six Months Ended June 30,
                                                                  ------------------------------------------------------------------
(Dollars in thousands except per share amounts)                        2005             2004              2005              2004
- -------------------------------------------------------------    ----------------    ---------------  --------------    ------------
                                                                                                                 
Net income, as reported                                                $ 56,713         $ 56,502         $109,256          $112,860

Deduct: Total stock-based employee compensation expense
determined under fair value method for all stock option awards,
net of related tax effect                                                 1,913            2,896            3,797             7,473
                                                                  ---------------     --------------   -------------    ------------
Pro-forma net income                                                   $ 54,800         $ 53,606         $105,459          $105,387
                                                                  ===============     ==============   ==============   ============


Net income per share:
     Basic - as reported                                                  $0.60            $0.60            $1.16             $1.20
     Basic - pro-forma                                                    $0.58            $0.57            $1.12             $1.12
     Diluted - as reported                                                $0.60            $0.59            $1.14             $1.19
     Diluted - pro-forma                                                  $0.58            $0.56            $1.10             $1.11

These pro-forma amounts may not be representative of future results because the
estimated fair value of stock options is amortized to expense over the vesting
period, and additional options may be granted in future years.


Note 3.  Net Income Per Share:

Net income per share is based on the weighted average number of shares
outstanding. A reconciliation of the shares used in the computation of basic and
diluted net income is as follows:



                                                Three Months Ended June 30,                 Six Months Ended June 30,
- ---------------------------------------  -------------------- -------------------- -------------------- -------------------
(Shares in thousands)                           2005                 2004                 2005                 2004
- ---------------------------------------  -------------------- -------------------- -------------------- --------------------
                                                                                                     
Basic                                          93,876                94,136               94,100               94,085
Assumed conversion under stock plans            1,379                 1,194                1,540                1,143
Diluted                                        95,255                95,330               95,640               95,228


Stock options to purchase 819,500 and 686,181 shares were outstanding for the
second quarter and the first six months of 2005, respectively, and 872,250 and
887,500 shares for the second quarter and first six months of 2004,
respectively, but were not included in the computation of diluted net income per
share for the respective periods because the options' exercise prices were
greater than the average market price of the common shares in the respective
periods.

Note 4. Segment Information:

The Company manages its operations by major geographical region: North America,
Europe, India, Latin America and Asia Pacific. The global expenses caption
represents corporate and headquarters-related expenses which include legal,
finance, human resources and other administrative expenses that are not
allocable to an individual geographic region. Flavors and fragrances have
similar economic and operational characteristics including research and
development, the nature of the creative and production processes, the type of
customers and the methods by which products are distributed. Accounting policies
used for segment reporting are identical to those described in Note 1 of the
Notes to the Consolidated Financial Statements included in the Company's 2004
Annual Report on Form 10-K.

The Company evaluates the performance of its geographic regions based on segment
profit which is income before taxes on income, excluding interest expense, other
income and expense and the effects of restructuring and other charges and
accounting changes. Transfers between geographic areas are accounted for at
prices that approximate arm's-length market prices.

The Company's reportable segment information follows:



                                                                      Three Months Ended June 30, 2005
                                ----------------------------------------------------------------------------------------------------
                                   North                                Latin       Asia         Global     Elimina-
(Dollars in thousands)           America       Europe      India       America     Pacific      Expenses       tions    Consolidated
- ------------------------------  -----------   ----------  ---------   ----------  ---------    ------------  ---------- ------------
                                                                                                    
Sales to unaffiliated customers   $157,075     $199,144    $15,779    $ 62,477     $81,103                   $     -      $ 515,578
Transfers between areas             19,058       51,879          3         120      11,305                    (82,365)             -
                                ----------------------------------------------------------------------------------------------------
Total sales                       $176,133     $251,023    $15,782    $ 62,597     $92,408                   $(82,365)    $ 515,578
                                ====================================================================================================
Segment profit                    $ 15,927     $ 57,285    $ 3,938    $  6,474     $14,926     $(12,378)     $   (672)    $  85,500
Restructuring and other charges          -            -          -           -           -            -            -              -
                                ----------------------------------------------------------------------------------------------------
Operating profit                  $ 15,927     $ 57,285    $ 3,938    $  6,474     $14,926     $(12,378)     $   (672)    $  85,500
                                ======================================================================================
Interest expense                                                                                                             (6,062)
Other income (expense), net                                                                                                   2,558
                                                                                                                         -----------
Income before taxes on income                                                                                             $  81,996
                                                                                                                         ===========



                                                                      Three Months Ended June 30, 2004
                                ----------------------------------------------------------------------------------------------------
                                   North                                Latin       Asia         Global     Elimina-
(Dollars in thousands)           America       Europe      India       America     Pacific      Expenses       tions    Consolidated
- ------------------------------  -----------   ----------  ---------   ----------  ---------    ------------  ---------- ------------
                                                                                                    
Sales to unaffiliated customers   $162,556     $210,758    $13,814    $ 55,761     $81,288                   $      -     $ 524,177
Transfers between areas             19,217       49,106      1,366         123       8,034                    (77,846)            -
                                ---------------------------------------------------------------------------------------------------
Total sales                       $181,773     $259,864    $15,180    $ 55,884     $89,322                   $(77,846)    $ 524,177
                                ===================================================================================================
Segment profit                    $ 23,624     $ 60,944    $ 3,901     $ 7,597     $15,230     $(12,886)     $ (1,184)    $  97,226
Restructuring and other charge      (2,348)      (5,368)         -           -           -            -             -        (7,716)
                                ----------------------------------------------------------------------------------------------------
Operating profit                  $ 21,276     $ 55,576    $ 3,901     $ 7,597     $15,230     $(12,886)     $ (1,184)    $  89,510
                                ======================================================================================
Interest expense                                                                                                             (6,114)
Other income (expense), net                                                                                                  (1,305)
                                                                                                                         -----------
Income before taxes on income                                                                                             $  82,091
                                                                                                                         ===========



                                                                       Six Months Ended June 30, 2005
                                ----------------------------------------------------------------------------------------------------
                                   North                                Latin       Asia         Global     Elimina-
(Dollars in thousands)           America       Europe      India       America     Pacific      Expenses       tions    Consolidated
- ------------------------------  -----------   ----------  ---------   ----------  ---------    ------------  ---------- ------------
                                                                                                    
Sales to unaffiliated customers   $312,170     $410,940    $31,954    $120,440    $163,126                  $       -    $1,038,630
Transfers between areas             40,361       98,762          4         438      21,238                   (160,803)            -
                                ---------------------------------------------------------------------------------------------------
Total sales                       $352,531     $509,702    $31,958    $120,878    $184,364                  $(160,803)   $1,038,630
                                ====================================================================================================
Segment profit                    $ 30,554     $112,659    $ 8,016    $ 12,038     $29,193     $(24,410)     $ (1,160)   $  166,890
Restructuring and other charges          -            -          -           -           -            -             -             -
                                ----------------------------------------------------------------------------------------------------
Operating profit                  $ 30,554     $112,659    $ 8,016    $ 12,038     $29,193     $(24,410)     $ (1,160)   $  166,890
                                ======================================================================================
Interest expense                                                                                                            (11,638)
Other income (expense), net                                                                                                   3,114
                                                                                                                          ----------
Income before taxes on income                                                                                            $  158,366
                                                                                                                          ==========



                                                                       Six Months Ended June 30, 2004
                                ----------------------------------------------------------------------------------------------------
                                   North                                Latin       Asia         Global     Elimina-
(Dollars in thousands)           America       Europe      India       America     Pacific      Expenses       tions    Consolidated
- ------------------------------  -----------   ----------  ---------   ----------  ---------    ------------  ---------- ------------
                                                                                                    
Sales to unaffiliated customers   $325,603     $436,194    $27,605    $109,498    $160,292                  $       -    $1,059,192
Transfers between areas             40,104       96,710      1,369         410      13,676                   (152,269)            -
                                ----------------------------------------------------------------------------------------------------
Total sales                       $365,707     $532,904    $28,974    $109,908    $173,968                  $(152,269)   $1,059,192
                                ====================================================================================================
Segment profit                    $ 43,105     $124,895    $ 7,148    $ 13,353    $ 28,188     $(29,183)    $    (124)   $  187,382
Restructuring and other charges     (2,348)      (5,368)         -           -           -            -             -        (7,716)
                                ----------------------------------------------------------------------------------------------------
Operating profit                  $ 40,757     $119,527    $ 7,148    $ 13,353    $ 28,188     $(29,183)    $    (124)   $  179,666
                                ======================================================================================
Interest expense                                                                                                            (12,571)
Other income (expense), net                                                                                                  (2,730)
                                                                                                                          ----------
Income before taxes on income                                                                                            $  164,365
                                                                                                                          ==========



Note 5. Restructuring and Other Charges:

As described in Note 2 to the Consolidated Financial Statements in the Company's
2004 Annual Report on Form 10-K, the Company undertook a significant
reorganization, including management changes, consolidation of production
facilities and related actions, the actions of which were completed in 2004.

Movements in the liabilities related to the restructuring charges, included in
Restructuring and other charges or Other Liabilities, as appropriate, were (in
thousands):


                                                      Asset-
                                    Employee-       Related and
                                    Related           Other             Total
                                 ---------------  ---------------   ---------------
                                                                    
Balance December 31, 2004            $   28,218       $   14,908       $    43,126
Cash and other costs                    (15,878)          (4,043)          (19,921)
                                 ---------------  ---------------   ---------------
Balance June 30, 2005                $   12,340       $   10,865       $    23,205
                                 ===============  ===============   ===============


The balance of the employee-related liabilities are expected to be utilized by
2006 as obligations are satisfied; the asset-related and other charges are
expected to be utilized by 2006.

Note 6. Comprehensive Income:

Changes in the accumulated other comprehensive income component of shareholders'
equity were as follows:


- -----------------------------------------------------------------------------------------------------------------------
                                                                   Accumulated
                                                                 (losses)gains on       Minimum
                                                                   derivatives          Pension
                                           Translation           qualifying as        Obligation,
2005 (Dollars in thousands)                adjustments         hedges, net of tax      net of tax              Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Balance December 31, 2004                  $   8,227               $ (5,694)           $ (110,705)          $ (108,172)
Change                                       (55,499)                 1,369                     -              (54,130)
                               ----------------------------------------------------------------------------------------
Balance June 30, 2005                      $ (47,272)              $ (4,325)           $ (110,705)          $ (162,302)
- -----------------------------------------------------------------------------------------------------------------------



- -----------------------------------------------------------------------------------------------------------------------
                                                                  Accumulated
                                                                    losses on           Minimum
                                                                   derivatives          Pension
                                           Translation           qualifying as        Obligation,
2004 (Dollars in thousands)                adjustments         hedges, net of tax      net of tax              Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Balance December 31, 2003                  $ (45,188)              $ (3,678)            $ (82,815)          $ (131,681)
Change                                       (22,917)                (5,825)                    -              (28,742)
                               ----------------------------------------------------------------------------------------
Balance June 30, 2004                      $ (68,105)              $ (9,503)            $ (82,815)          $ (160,423)
- -----------------------------------------------------------------------------------------------------------------------




Note 7. Borrowings:

Debt consists of the following:


(Dollars in thousands)                                         Rate      Maturities        June 30, 2005   December 31, 2004
- ----------------------------------------------------------  ----------  ------------ --------------------  -----------------
                                                                                                        
Commercial paper (U.S.)                                                                        $ 91,891            $      -
Bank borrowings and overdrafts                                                                    9,707               3,651
Current portion of long-term debt                               6.45%        2006               499,435              12,306
Current portion of deferred realized gains on interest rate swaps                                13,959                   -
                                                                                          ---------------  ------------------
Total current debt                                                                              614,992              15,957
                                                                                          ---------------  ------------------

U.S. dollars                                                    6.45%        2006                     -             498,938
Japanese Yen notes                                              2.45%        2008-11            136,805             146,126
Other                                                                        2011                    50                 102
                                                                                          ---------------  ------------------
                                                                                                136,855             645,166
Deferred realized gains on interest rate swaps                                                    2,565              24,104
FAS 133 adjustment                                                                                    -                (301)
                                                                                          ---------------  ------------------
Total long-term debt                                                                            139,420             668,969
                                                                                          ---------------  ------------------
Total debt                                                                                    $ 754,412           $ 684,926
                                                                                          ===============  ==================


At June 30, 2005, commercial paper maturities did not extend beyond July 22,
2005 and the weighted average interest rate on total borrowings was 3.2%
compared to 3.1% at December 31, 2004.

The 6.45% Notes mature May 15, 2006 and are accordingly classified as current at
June 30, 2005. The Company, upon maturity, repaid the Yen 1.2 billion
(approximately $11.7 million) notes in February 2005.

Note 8. Intangible Assets, net:

The following tables reflect the carrying values for Intangible assets and
Accumulated amortization at June 30, 2005 and December 31, 2004.



(Dollars in thousands)                              June 30, 2005                        June 30, 2005
- --------------------------                      Gross Carrying Value              Accumulated Amortization
                                              ------------------------           ---------------------------
                                                                                       
Other indefinite-lived intangibles                   $   19,200                            $   1,184
Trademarks and other                                    179,452                               62,893
                                             -------------------------           ----------------------------
Total                                                $  198,652                            $  64,077
                                             =========================           ============================
(Dollars in thousands)                            December 31, 2004                    December 31, 2004
- --------------------------                       Gross Carrying Value              Accumulated Amortization
                                             -------------------------           ----------------------------
Other indefinite-lived intangibles                   $   19,200                            $   1,184
Trademarks and other                                     179,452                              55,358
                                             -------------------------           ----------------------------
Total                                                $   198,652                           $  56,542
                                             =========================           ============================


Based on current balances, amortization expense is estimated to be $3.8 million
per quarter for 2005, $3.7 million per quarter for 2006 through the third
quarter of 2007, $2.4 million in the fourth quarter of 2007 and $1.7 million per
quarter in 2008 and 2009.

Goodwill by operating segment as of June 30, 2005 and December 31, 2004 is as
follows:



(Dollars in thousands)
- ----------------------
                                             
North America                                $ 211,265
Europe                                         252,462
India Region                                    28,502
Latin America                                   47,859
Asia Pacific                                   107,478
                                       ----------------
     Total                                   $ 647,566
                                       ================


There were no changes to Goodwill since December 31, 2004.

Note 9. Retirement Benefits:

As described in Note 14 of the Notes to the Consolidated Financial Statements
included in the Company's 2004 Annual Report on Form 10-K, the Company and most
of its subsidiaries have pension and/or other retirement benefit plans covering
substantially all employees.

For the second quarter and six months ended June 30, 2005 and 2004, pension
expense for the U.S. and non-U.S. plans included the following components:


U.S. Plans


                                                                Three Months Ended June 30,       Six Months Ended June 30,
                                                            -------------------------------      ------------------------------
(Dollars in thousands)                                          2005             2004                2005            2004
- --------------------------------------------------------    --------------   --------------      -------------   --------------
                                                                                                           
Service cost for benefits earned                                  $ 2,390          $ 2,391            $ 4,780          $ 4,782
Interest cost on projected benefit obligation                       5,200            5,070             10,400           10,140
Expected return on plan assets                                     (5,243)          (5,203)           (10,486)         (10,406)
Net amortization and deferrals                                      1,191              591              2,382            1,182
                                                            --------------   --------------      -------------   --------------
Defined benefit plans                                               3,538            2,849              7,076            5,698
Defined contribution and other retirement plans                       714              851              1,504            1,539
                                                            --------------   --------------      -------------   --------------
Total pension expense                                             $ 4,252          $ 3,700            $ 8,580          $ 7,237
                                                            ==============   ==============      =============   ==============


Non U.S. Plans                                               Three Months Ended June 30,           Six Months Ended June 30,
                                                            -------------------------------      ------------------------------
(Dollars in thousands)                                          2005             2004                2005            2004
- --------------------------------------------------------    --------------   --------------      -------------   --------------
Service cost for benefits earned                                  $ 2,663          $ 2,336            $ 5,325          $ 4,672
Interest cost on projected benefit obligation                       7,431            6,683             14,862           13,366
Expected return on plan assets                                     (8,419)          (7,208)           (16,838)         (14,416)
Net amortization and deferrals                                      2,190            1,726              4,380            3,452
                                                            --------------   --------------      -------------   --------------
Defined benefit plans                                               3,865            3,537              7,729            7,074
Defined contribution and other retirement plans                       827              740              1,644            1,486
                                                            --------------   --------------      -------------   --------------
Total pension expense                                             $ 4,692          $ 4,277            $ 9,373          $ 8,560
                                                            ==============   ==============      =============   ==============

The Company expects to contribute $15.0 million to its U.S. pension plans in
2005. In the second and six-month period ended June 30, 2005, no contributions
were made to the Company's qualified plan and $0.7 million and $1.4 million
contributions, respectively, were made to a non-qualified plan for benefit
payments. The Company will contribute $11.0 million to its qualified plan in
August 2005.

The Company expects to contribute $36.6 million to its non-U.S. pension plans in
2005. In the three- and six-month period ended June 30, 2005, $3.0 million and
$21.7 of contributions were made to these plans, respectively. The majority of
these contributions are reported in Other Assets on the Consolidated Balance
Sheet.

For the second quarter and six months ended June 30, 2005 and 2004, expense
recognized for postretirement benefits other than pensions included the
following components:



                                                   Three Months Ended June 30,                    Six Months Ended June 30,
                                               ----------------------------------           ----------------------------------
(Dollars in thousands)                             2005                 2004                    2005                  2004
                                                ------------         ------------            ------------          -----------
                                                                                                            
Service cost for benefits earned                    $   622              $   645                 $ 1,244              $ 1,290
Interest on benefit obligation                        1,226                1,304                   2,452                2,608
Net amortization and deferrals                         (107)                 (52)                   (214)                (104)
                                                ------------         ------------            ------------          -----------
Total postretirement benefit expense                $ 1,741              $ 1,897                 $ 3,482              $ 3,794
                                                ============         ============            ============          ===========


The Company expects to contribute $3.5 million to its postretirement benefit
plan in 2005; in the three- and six-month period ended June 30, 2005, respective
contributions of $1.0 million and $2.1 million were made to the postretirement
benefit plan.

Note 10. Commitments and Contingencies:

The Company is party to a number of lawsuits, claims and allegations. The
lawsuits and claims are related primarily to flavoring supplied by the Company
to manufacturers of butter flavor popcorn. Certain allegations have been made
concerning food flavorings provided by the Company. These allegations concern
flavorings that may contain contaminants not manufactured by the Company that
may exist in a flavor compound provided by the Company. The Company assesses the
merits of each lawsuit, claim and allegation and the related potential financial
impact. The Company recorded its expected liability with respect to the lawsuits
and claims in Other Liabilities and expected recoveries from its insurance
carrier group in Other Assets; amounts recorded are not material. Where an
insurance receivable has been recorded, the Company believes that realization of
the insurance receivable is probable due to the terms of the insurance policies,
the financial strength of the insurance carrier group and the payment experience
to date of the carrier group as it relates to these claims. The Company has not
recorded an insurance receivable related to the product contamination issue. All
known costs related to this issue have been recorded. Although the outcome of
any litigation cannot be assured, the Company believes the ultimate resolution
of these claims will not have a material adverse effect on the Company's
financial condition, results of operations or liquidity.

Note 11. Reclassifications:

Certain reclassifications have been made to the prior year's financial
statements to conform to 2005 classifications.


Item 2.  Management's Discussion and Analysis of Results of Operations and
- ---------------------------------------------------------------------------
Financial Condition
- --------------------

Executive Overview
- ------------------
         The Company is a leading creator and manufacturer of flavor and
fragrance compounds used to impart or improve the flavor or fragrance in a wide
variety of consumer products.

         Fragrance compounds are used in perfumes, cosmetics, toiletries, hair
care products, deodorants, soaps, detergents and softeners as well as air care
products. Flavor products are sold to the food and beverage industries for use
in consumer products such as prepared foods, beverages, dairy, food and
confectionery products. The Company is also a leading manufacturer of synthetic
ingredients used in making fragrances.

         Changing social habits resulting from such factors as increases in
personal income and dual-earner households, leisure time, health concerns,
urbanization and population growth stimulate demand for consumer products
utilizing flavors and fragrances. These developments expand the market for
products with finer fragrance quality, as well as the market for colognes and
toiletries. Such developments also stimulate demand for convenience foods, soft
drinks and low-fat food products that must conform to expected tastes. These
developments necessitate the creation and development of flavors and fragrances
and ingredients that are compatible with newly introduced materials and methods
of application used in consumer products.

   Flavors and fragrances are generally:
   - created for the exclusive use of a specific customer;
   - sold in solid or liquid form,  in amounts  ranging from a few  kilograms to
     many tons  depending  on the  nature of the end  product  in which they are
     used;
   - a small  percentage  of the volume and cost of the end product  sold to the
     consumer; and
   - a major factor in consumer selection and acceptance of the product.

         Flavors and fragrances have similar economic and operational
characteristics, including research and development, the nature of the creative
and production processes, the manner in which products are distributed and the
type of customer; many of the Company's customers purchase both flavors and
fragrances.

     The flavor and fragrance industry is impacted by macroeconomic factors in
all product categories and geographic regions. In addition, pricing pressure
placed on the Company's customers by large and powerful retailers and
distributors is inevitably passed along to the Company, and its competitors.
Leadership in innovation and creativity mitigates the impact of pricing
pressure. Success and growth in the industry is dependent upon creativity and
innovation in meeting the many and varied needs of the customers' products in a
cost-efficient and effective manner, and with a consistently high level of
timely service and delivery.
   The Company's strategic focus is:
   - To improve customer service,  in terms of both on-time deliveries and
     responsiveness to new product development initiatives,  and to improve
     the win rate for new business with the Company's customers.
   - To critically  evaluate the  profitability and growth potential of the
     Company's  product  portfolio,  and to focus on those  categories  and
     customers  considered  to be  the  best  opportunities  for  long-term
     profitable growth.
   - To  focus  research  and   development   initiatives  on  those  areas
     considered to be most likely, in the long-term,  to yield the greatest
     value to the Company's customers and shareholders.

The Company has made strides to implement a number of these initiatives. On time
delivery and continuous improvement in operations are supported by the global
implementation of the enterprise requirements planning software package ("SAP"),
and related initiatives. Product and category growth and strategic analysis of
these  objectives is a continual focus for management and a number  of new
ingredients are employed in flavor and fragrance compounds in 2005.

Operations
- ----------

  Second quarter 2005 sales totaled $515.6 million, declining 2% in comparison
  to the prior year, as reported. Sales for the 2005 quarter benefited from the
  strengthening of various currencies, particularly the Euro, in relation to the
  U.S. dollar. Had exchange rates remained constant, sales for the quarter would
  have decreased 4% in comparison to the prior year quarter. Fragrance sales
  increased 5% while flavor sales decreased 9%; on a local currency basis,
  fragrance sales grew 2% while flavor sales declined 11%.

  Flavor sales in the 2005 second quarter were impacted by the disposition, in
  the second half of 2004, of the Company's European fruit preparations
  business. On an as-adjusted basis, excluding $21.6 million in sales
  attributable to the fruit business from the 2004 second quarter, consolidated
  sales for the quarter would have increased 3% in dollars and been flat in
  local currency; on the same basis, flavor sales would have declined 2% in
  local currency and been flat in dollars. Flavor sales, most notably in North
  America and Europe, were also unfavorably impacted by lower selling prices for
  naturals, mainly vanilla. Also in the quarter, the Company experienced a
  slowdown in flavor sales for products that included a contaminated raw
  material received from a supplier; as a result of associated production and
  shipment delays while quarantined raw materials were tested, second quarter
  sales were negatively impacted by approximately $5.0 million (1.0% of the
  quarter's sales).

  Fragrance sales were led by fine fragrances which increased 12% in dollars and
  9% in local currency; the fine fragrance performance reflected the benefit of
  a number of new product wins. Chemical sales increased 6% in dollars and 3% in
  local currency while sales of functional fragrances were flat in dollars and
  declined 2% in local currency.

  Sales performance by region for the 2005 second quarter compared to the prior
year quarter follows:

 -   North America flavor sales  declined 10% and fragrance  sales were flat; in
     total,  regional sales declined 5%. Aroma chemical and functional fragrance
     sales declined 2% and 3%, respectively, while fine fragrances increased 4%.
     New  fine   fragrance  wins  of  $3.5  million  drove  the  fine  fragrance
     performance  for the quarter.  New  fragrance  wins  completely  offset the
     volume and price declines.  New flavor wins of  approximately  $4.0 million
     partially  offset the  effects of product  erosion and decline due to price
     and volume impacts.
- -    European  fragrance  sales increased 8% while flavor sales declined 21%; in
     total,  regional  sales  declined 5%.  Reported  sales  benefited  from the
     strength of the Euro and Pound Sterling;  local currency sales declined 9%.
     Local  currency  fragrance  sales  increased  2%;  aroma  chemical and fine
     fragrance  sales  increased  4% and  11%,  respectively,  while  functional
     fragrances  declined  8%. New wins  accounted  for $7.2 million and was the
     prime driver for the fine fragrance sales growth. Functional fragrance wins
     did not offset the volume and price  declines.  Local currency flavor sales
     declined  25%,  mainly  as  a  result  of  the  disposition  of  the  fruit
     preparations   business.   On  an  as-adjusted   basis,   excluding   sales
     attributable  to this  business  from the 2004  results,  2005 flavor sales
     would have increased 4% in dollars and decreased 1% in local currency; this
     local currency decline was primarily the result of the raw material matter,
     previously discussed.
 -   Asia  Pacific  sales  declined  2% as a result  of a local  currency  sales
     decline of 4%.  Fragrance  sales  decreased  6% in dollars  and 8% in local
     currency.  Local currency  functional  fragrance sales declined 15%, mainly
     due to weak demand in Singapore,  Malaysia, Thailand and Australia. In both
     flavors and fragrances approximately $4.0 million of the decline is related
     to erosion or the price and volume  effects  of  existing  products.  Local
     currency  flavor sales declined 1%,  resulting in a 1% increase in reported
     dollars.  For  the  region,  Greater  China,  Vietnam  and  Singapore  were
     strongest,  with  respective  local currency flavor sales increases of 11%,
     11% and 17%; the flavor  growth was offset by weakness in the  Philippines,
     Indonesia and Australia which declined 7%, 9% and 6%, respectively.
 -   Latin  American  sales  increased  13%  with  fragrance  and  flavor  sales
     increasing  13% and 14%,  respectively.  For the region,  sales  growth was
     strongest  in  Argentina,  Brazil and Mexico  which grew 21%,  17% and 15%,
     respectively.  Fragrance  sales were  strongest  in  Argentina,  Brazil and
     Mexico, with respective increases of 27%, 15% and 15%. Fragrance sales grew
     in all categories  with  increases of 15%, 12% and 14% in fine  fragrances,
     functional  fragrances  and  aroma  chemical  sales,   respectively.   Fine
     fragrance  sales  benefited   primarily  from  new  wins  while  functional
     fragrances  benefited  both from new wins and volume  growth in the region.
     Flavor  sales  were  led by  respective  increases  of 18%,  21% and 23% in
     Mexico,  Columbia and Brazil.  In both flavors and  fragrances  new wins of
     $5.0 million and volume  increases of $6.0 million  offset some declines in
     existing products.
 -   India reported 16% sales growth in local currency and 17% in dollars. Local
     currency  fragrance  sales  increased 16% and 18% in dollars,  while flavor

     sales increased 17% in both local currency and dollars. In both flavors and
     fragrances,  the sales  performance  reflected  the  benefit of new product
     introductions;  however, flavor growth was also aided by substantial volume
     improvements.

  The percentage relationship of cost of goods sold and other operating expenses
  to sales for the second quarter 2005 and 2004 are detailed below.



                                            Second Quarter
                                       -------------------------
                                          2005          2004
                                       -----------   -----------
                                                   
Cost of Goods Sold                        58.0%         56.4%
Research and Development Expenses          8.6%          8.5%
Selling and Adminstrative Expenses        16.1%         15.9%


  In the quarter, cost of goods sold, as a percentage of sales, was
  58.0% compared to 56.4% in the prior year. The increase was mainly
  attributable to increased raw material costs and customer resistance to price
  increases, as well as lower selling prices for naturals, most notably vanilla.
  Cost of goods sold was also impacted by costs attributable to the raw material
  contamination matter noted above; in the quarter, the Company expensed
  approximately $3.0 million in associated costs, comprised mainly of additional
  testing costs and the write-off of affected materials. As previously announced
  the Company will seek full indemnification from its supplier, the supplier's
  insurers and, to the extent required, its own insurers with regard to any
  potential costs and customer claims.

  Research and Development ("R&D") expenses totaled 8.6% of sales compared to
  8.5% in the prior year quarter, consistent with the Company's intended level
  of R&D spending.

  Selling, General and Administrative ("SG&A") expenses, as a percentage of
  sales, increased to 16.1% from 15.9%. SG&A expenses include $1.6 million of
  RSU and equity compensation expense compared to $1.1 million expense included
  in the 2004 second quarter results. However, this increase was offset by lower
  accruals under the Company's various incentive plans compared to the 2004
  quarter.

  Even though interest rates rose since the prior year quarter, interest expense
  decreased 1%, as a result of lower average debt levels compared to the prior
  year. The weighted average interest rate on total borrowings during the second
  quarter of 2005 was 3.2% compared to 2.9% for the 2004 second quarter.

  The effective tax rate for the 2005 second quarter was 30.8% compared to 31.2%
  reported in the prior year quarter. Variations in the effective rate are
  mainly attributable to fluctuations in earnings in the countries in which the
  Company operates.

  For the six-month period ended June 30, 2005, sales totaled $1,038.6 million,
  declining 2% in comparison to the prior year period, as reported. Reported
  sales for 2005 benefited from the strengthening of various currencies,
  particularly the Euro, in relation to the U.S. dollar. Had exchange rates
  remained constant, sales for the six-month period ended June 30, 2005 would
  have decreased 4% compared to the prior year period. For the 2005 period,
  fragrance sales increased 4% while flavor sales declined 9%; on a local
  currency basis, fragrance sales grew 2% while flavor sales declined 11%.

  Flavor sales in the 2005 period were impacted by the disposition, in the
  second half of 2004, of the Company's European fruit preparations business. On
  an as-adjusted basis, excluding $46.2 million in sales attributable to the
  fruit business from the 2004 period, 2005 sales would have increased 1% in
  dollars and declined 2% in local currency. Flavor sales, most notably in North
  America and Europe, were also unfavorably impacted by lower selling prices for
  naturals, mainly vanilla, and by the raw material matter that occurred in the
  2005 second quarter, as discussed above.

  Sales performance by region for the 2005 six-month period compared to the
prior year follows:

- -    North America fragrance and flavor sales declined 2% and 9%,  respectively;
     in  total,  regional  sales  declined  5%.  Functional  fragrance  and fine
     fragrance  sales  declined 5% and 1%,  respectively,  while aroma  chemical
     sales  increased 3%. Sales of both  fragrances  and flavors had a difficult
     comparative  with  the  first  half of 2004  when  sales  grew 10% and 11%,
     respectively.  New flavor  wins of  approximately  $6.0  million  could not
     offset the effects of price erosion and volume.

- -    Europe sales  declined 10% in local  currency and 5% in dollars.  Fragrance
     sales  increased  2% in local  currency,  resulting  in an 8%  increase  in
     reported  dollar sales.  Local currency fine fragrance sales increased 14%,
     driven  mainly by new wins of $12.2  million  while  functional  fragrances
     declined 7% and aroma chemical sales were flat. Local currency flavor sales
     declined  25%  mainly  as  a  result  of  the   disposition  of  the  fruit
     preparations   business.   On  an  as-adjusted   basis,   excluding   sales
     attributable  to this  business  from the 2004  results,  2005 flavor sales
     would have  increased  4% in dollars  and  declined  1% in local  currency.
     Product  contamination  issues also  impacted  flavor  sales in Europe,  as
     discussed above.
- -    Local  currency  sales in Asia  Pacific  decreased  1%,  resulting  in a 1%
     increase in reported  dollar sales.  Fragrance  sales decreased 3% in local
     currency and 2% in reported dollars;  local currency flavor sales increased
     1% and 3% in reported dollars.  For the region,  sales growth was strongest
     in Vietnam and China,  with respective local currency  increases of 59% and
     4%. For the  six-month  period,  new wins in flavors  and  fragrances  were
     approximately $3.5 million and erosion was approximately $4.0 million.
- -    Latin American sales  increased 9% in comparison to the prior year.  Flavor
     sales  increased  10%,  benefiting  from  increases  of 9%,  15% and 26% in
     Argentina,  Brazil and Mexico,  respectively.  Fragrance sales increased 9%
     with Argentina, Mexico and Brazil increasing 22%, 7% and 11%, respectively.
     New wins in all product  categories  were  approximately  $11.0 million and
     volume increases exceeded the effects of existing product erosion.
- -    India sales  increased 15% in local  currency and 16% in reported  dollars.
     This  performance  was led by both a 17% local currency and reported dollar
     increase  in flavor  sales with  fragrance  sales  increasing  13% in local
     currency  and 15% in  reported  dollars  in  comparison  to the prior  year
     period. In both flavors and fragrances, the sales performance reflected the
     benefit of new wins which exceeded product erosion and volume  improvements
     that approximated 9% of the increase.

The percentage relationship of cost of goods sold and other operating expenses
to sales for the first six months 2005 and 2004 are detailed below.



                                                    First Six Months
                                                   -----------------
                                                    2005         2004
                                                   ------       ------
                                                           
    Cost of Goods Sold                              58.5%       56.9%
    Research and Development Expenses                8.6%        8.4%
    Selling and Administrative Expenses             16.1%       16.3%


Cost of goods sold, as a percentage of net sales, increased in the first half
and was mainly attributable to increased raw material costs and customer
resistance to price increases, as well as declining selling prices for naturals,
most notably vanilla and a slowdown in order and sales activity related to
product contamination. Cost of goods sold was also impacted by lower expense
absorption attributable to the facility closure in Dijon and the cost of
transfer of related production to other manufacturing locations; production at
the Dijon facility ceased in March 2005.

R&D expenses totaled 8.6% of sales compared to 8.4% in the prior year period,
consistent with the Company's intended level of R&D spending.

SG&A expenses, as a percentage of sales, decreased to 16.1% from 16.3%. SG&A
expenses include $3.3 million of RSU and equity compensation expense compared to
$1.4 million expense included in the 2004 results; however, this added expense
was offset mainly by lower accruals under the Company's various incentive plans
than those recorded in the prior year based on the first six months quarter's
sales and operating performance.

Interest expense declined 7% from the prior year as a result of lower debt
levels compared to the prior year. The weighted average interest rate on total
borrowings during the first six months of 2005 was 3.2% compared to 2.8% for the
first six months of 2004.

The effective tax rate for the first six months of 2005 was 31.0% compared to
31.3% for 2004. Variations in the effective rate are mainly attributable to
fluctuations in earnings in the countries in which the Company operates. The
2005 tax rate does not contemplate the effect, if any, that may arise as a
result of repatriation from overseas subsidiaries as envisioned under the
American Jobs Creation Act of 2004; the Company expects to determine the amounts
and sources, if any, of foreign earnings to be repatriated in the second half of
2005.

Restructuring and Other Charges
- -------------------------------

As described in Note 2 to the Consolidated Financial Statements in the Company's
2004 Annual Report on Form 10-K, the Company undertook a significant
reorganization, including management changes, consolidation of production
facilities and related actions, the actions of which were completed in 2004.

Movements in the liabilities related to the restructuring charges, included in
Restructuring and other charges or Other Liabilities as appropriate, were (in
millions):


                                                                  Asset-
                                                  Employee-    Related and
                                                   Related         Other          Total
                                                -------------  ------------   ------------
                                                                          
Balance December 31, 2004                            $ 28.2         $ 14.9         $ 43.1
Cash and other costs                                  (15.9)          (4.0)         (19.9)
                                                ------------   ------------   ------------
Balance June 30, 2005                                $ 12.3         $ 10.9         $ 23.2
                                                ============   ============   ============


The balance of the employee-related liabilities are expected to be utilized by
2006 as obligations are satisfied; the asset-related and other charges are
expected to be utilized by 2006.

Financial Condition
- -------------------

Cash, cash equivalents and short-term investments totaled $60.2 million at June
30, 2005. Working capital at June 30, 2005 was $42.6 million compared to $561.8
million at December 31, 2004. Gross additions to property, plant and equipment
during the second quarter and six-month period ended June 30, 2005 were $22.5
million and $38.1 million, respectively. The Company expects additions to
property, plant and equipment to approximate $90.0 to $95.0 million for the full
year 2005 as it completes work on its new chemical facility in China and its new
creative center in India.

At June 30, 2005, the Company's outstanding commercial paper had an average
interest rate of 3.3%. Commercial paper maturities did not extend beyond July
22, 2005. Bank borrowing, overdrafts and the current portion of long-term debt
is $523.1 million at June 30, 2005, including $499.4 million of the Company's
Notes maturing in May 2006. The Company currently anticipates that all financing
requirements will be funded from operations and from credit facilities currently
in place. The Company expects to be able to renew its credit facilities at terms
comparable to its existing facilities. Cash flows from operations are expected
to be sufficient to fund the Company's anticipated normal capital spending,
dividends and other expected requirements for at least the next twelve to
eighteen months.

In January and April 2005, the Company paid a quarterly cash dividend of $.175
per share to shareholders; an increase from the prior year quarter of $.16 per
share. In May 2005, the Board of Directors increased the dividend by 5.7% to
$.185 per share effective with the July payment.

Under the share repurchase program of $100.0 million authorized in July 2004,
the Company repurchased approximately 0.8 million shares and 1.6 million shares
in the three - and six - month periods ended June 30, 2005 at a cost of $31.0
million and $61.0 million, respectively. At June 30, 2005, the Company had
$14.6 million remaining under this repurchase plan. In May 2005, the Company's
Board of Directors authorized a new share repurchase program of $200.0 million;
this program is expected to be completed over the next 24 to 30 months.
Repurchases will be made from time to time on the open market or through private
transactions as market and business conditions warrant. The repurchased shares
will be available for use in connection with the Company's employee benefit
plans and for other general corporate purposes.

Non-GAAP Financial Measures
- ---------------------------

The discussion of the Company's 2005 second quarter and six-month results
exclude the impact of certain restructuring and other charges recorded in 2004
related to the Company's reorganization plan as well as the effects of exchange
rate fluctuations and certain non-core businesses disposed of in 2004. Such
non-core business information, as included in this form 10-Q as well as further
detailed in a report on form 8-K filed on July 27, 2005, is supplemental to
information presented in accordance with generally accepted accounting
principles (GAAP) and is not intended to represent a presentation in accordance
with GAAP. In discussing its historical and expected future results and
financial condition, the Company believes it is meaningful for investors to be
made aware of and to be assisted in a better understanding of, on a
period-to-period comparative basis, the relative impact of the 2004

restructuring and other charges as well as ongoing exchange rate fluctuations
and the non-core businesses disposed of in 2004 may have on the Company's
operating results and financial condition. In addition, management reviews the
non-GAAP financial performance measure to evaluate performance on a comparative
period-to-period basis in terms of absolute performance and trend performance
related to the Company's core business.

Cautionary Statement Under The Private Securities Litigation Reform Act of 1995
- -------------------------------------------------------------------------------

Statements in this Quarterly Report, 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 reasonable current assumptions and expectations. Certain
of such forward-looking statements may be identified by such words as "expect,"
"believe," "may," "outlook," "guidance," and similar terms or variations
thereof. All information concerning future revenues, tax rates or benefits,
interest savings, and other future financial results or financial position,
constitutes forward-looking information. Such forward-looking statements are
based on management's reasonable current assumptions and expectations. Such
forward-looking statements involve risks, uncertainties and other factors, which
may cause the actual results of the Company to be materially different from any
future results expressed or implied by such forward-looking statements, and
there can be no assurance that actual results will not differ materially from
management's expectations. Such factors include, among others, the following:
general economic and business conditions in the Company's markets, including
economic, population health and political uncertainties; interest rates; the
price, quality and availability of raw materials; the Company's ability to
implement its business strategy, including the achievement of anticipated cost
savings, profitability and growth targets; the impact of currency fluctuation or
devaluation in the Company's principal foreign markets and the success of the
Company's hedging and risk management strategies; the outcome of uncertainties
related to litigation; uncertainties related to any potential claims and rights
of indemnification or other recovery for customer and consumer reaction to the
contamination issue; the impact of possible pension funding obligations and
increased pension expense on the Company's cash flow and results of operations;
and the effect of legal and regulatory proceedings, as well as restrictions
imposed on the Company, its operations or its representatives by foreign
governments. The Company intends its forward-looking statements to speak only as
of the time of such statements and does not undertake to update or revise them
as more information becomes available or to reflect changes in expectations,
assumptions or results.

Item 3. Quantitative and Qualitative Disclosures about Market Risk
- ------------------------------------------------------------------

There are no material changes in market risk from the information provided in
the Company's 2004 Annual Report on Form 10-K.

Item 4. Controls and Procedures
- -------------------------------

The Company's Chief Executive Officer and Chief Financial Officer, with the
assistance of other members of the Company's management, have evaluated the
effectiveness of the Company's disclosure controls and procedures as of the end
of the period covered by this Quarterly Report on Form 10-Q. Based on such
evaluation, the Company's Chief Executive Officer and Chief Financial Officer
have concluded that the Company's disclosure controls and procedures are
effective.

The Company's Chief Executive Officer and Chief Financial Officer have also
concluded that there have not been any changes in the Company's internal control
over financial reporting during the quarter ended June 30, 2005 that have
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.




                           PART II. OTHER INFORMATION
                           --------------------------

Item 1.     Legal Proceedings
            -----------------

         The Company is subject to various claims and legal actions in the
ordinary course of its business.

         Since September 2001, the Company has been involved in actions where
plaintiffs allege respiratory injuries in the workplace due to the use by their
employers of an International Flavors & Fragrances Inc. ("IFF") and/or Bush
Boake Allen Inc. ("BBA") flavor. See the Company's Quarterly Report on Form 10-Q
for the period ended March 31, 2005 under "Legal Proceedings". In June 2005 the
Company was dismissed from an action against it by a current worker at a Sioux
City, Iowa facility which is pending in U.S. District Court for the Northern
District of Iowa on the grounds that it did not sell to the employer of this
worker the flavor alleged to have caused the worker's alleged injury. Although
not served, the Company was informed in July 2005, that it has been joined,
along with a number of other flavor and chemical suppliers, in an action in the
Circuit Court of Cook County, Illinois by one former employee of a Chicago area
facility alleging respiratory injuries due to alleged exposure in the workplace
of such facility to flavoring products containing diacetyl. As regards the cases
pending in the Circuit Court of Jasper County, Missouri, on May 31, 2005 one
case was resolved by a confidential settlement, and on July 19, 2005, there was
a jury verdict in favor of an additional plaintiff and his spouse, awarding
approximately $2.75 million in compensatory damages. IFF believes that the
verdict is not supported by the evidence or the law and is evaluating an appeal
of this decision.

         The Company believes that all IFF and BBA flavors at issue in these
matters meet the requirements of the U.S. Food and Drug Administration and are
safe for handling and use by workers in food manufacturing plants when used
according to specified safety procedures. These procedures are detailed in
instructions that IFF and BBA provide to all its customers for the safe handling
and use of their flavors. It is the responsibility of the Company's customers to
ensure that these instructions, which include the use of appropriate engineering
controls, such as adequate ventilation, proper handling procedures and
respiratory protection for workers, are followed in the workplace.

         At each balance sheet date the Company reviews the status of each of
these claims, as well as its insurance coverage for such claims with due
consideration of potentially applicable deductibles, retentions and reservations
of rights under its insurance policies, and, on an ongoing basis, the advice of
its outside legal counsel, with respect to all of these matters. Ultimate
outcome of any litigation cannot be predicted with certainty; management
believes that adequate provision has been made with respect to such pending
claims. In addition, based on information presently available and in light of
the merits of its defenses and the availability of insurance, the Company does
not expect the outcome of the above cases, singly or in the aggregate, to have a
material adverse effect on the Company's financial condition, results of
operation or liquidity. There can be no assurance, however, that future events
will not require the Company to increase the amount it has accrued for any
matter or accrue for a matter that had not been previously accrued because it
was not considered probable.

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds
              -----------------------------------------------------------

         (c)      Issuer Purchases of Equity Securities
                  -------------------------------------


                                                                     Total Number of Shares
                        Total Number of                         Purchased as Part of         Maximum Dollar Value of Shares
                        Shares Purchased   Average Price        Publicly Announced            that may yet be purchased under
                              (1)          Paid per Share          Program  (1)                  the Programs (1)(2)
                        ------------------ ------------------ ------------------------------ ---------------------------------
                                                                                          
  April  1 - 30, 2005       312,400           $38.05                  312,400                      $ 33,670,794
  May    1 - 31, 2005       260,000           $37.66                  260,000                      $223,879,044
  June   1 - 30, 2005       259,600           $35.92                  259,600                      $214,554,263



(1)  An aggregate of 832,000 shares of common stock were repurchased  during the
     second quarter of 2005 under a repurchase  program  announced in July 2004.
     Under the program,  the Board of Directors  approved the  repurchase by the
     Company of up to $100.0 million of its common stock.

(2)  The Board of Directors approved an additional share repurchase program of
     $200.0 million of its common stock in May 2005.

Item 4.       Submission of Matters to a Vote of Security Holders
              ---------------------------------------------------

The following matters were submitted to a vote of security holders during the
Company's annual meeting of shareholders held on May 10, 2005:




                                                Votes             Authority
                                               Cast For           Withheld
1.)      Election of Directors
        --------------------------------- ----------------- ----------------
                                                              
        Margaret Hayes Adame                    85,180,228        1,298,609
        Gunter Blobel                           85,527,835          951,002
        J. Michael Cook                         84,671,204        1,807,633
        Peter A. Georgescu                      85,847,600          631,237
        Richard A. Goldstein                    85,462,434        1,016,403
        Alexandra A. Herzan                     85,844,332          634,505
        Henry W. Howell, Jr.                    85,457,794        1,021,043
        Arthur C. Martinez                      84,744,393        1,734,444
        Burton M. Tansky                        85,846,890          631,947



2.) For Against Abstentions Broker


                                                                                            Broker
                                           For           Against           Abstentions     Non-Votes
        ---------------------------- --------------- ---------------- ----------------- ------------
                                                                                
        Ratification of                 84,603,405      1,357,850           517,581           ---
        PricewaterhouseCoopers LLP
        as the registered public
        accounting firm
        ---------------------------- --------------- ---------------- ----------------- ------------



Item 6.       Exhibits
              --------

  10.1    Amendment dated August 2, 2005 to the Trust Agreement dated October 4,
          2000 among the Company,  Wachovia  Bank,  N.A.  (formerly  First Union
          National Bank),  and Buck  Consultants  LLC, An ACS Company  (formerly
          Buck Consultants Inc.).

  31.1    Certification  of Richard A. Goldstein  pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

  31.2    Certification  of Douglas J.  Wetmore  pursuant  to Section 302 of the
          Sarbanes-Oxley Act of 2002.

  32      Certification  of Richard A. Goldstein and Douglas J. Wetmore pursuant
          to 18 U.S.C.  Section 1350 as adopted  pursuant to the  Sarbanes-Oxley
          Act of 2002.









                                   SIGNATURES

                    Pursuant to the requirements of the Securities
  Exchange Act of 1934, the Registrant has duly caused this report to
  be signed on its behalf by the undersigned thereunto duly authorized.

                     INTERNATIONAL FLAVORS & FRAGRANCES INC.


  Dated:  August 5, 2005       By:      /s/ DOUGLAS J. WETMORE
                                  ---------------------------------------
                                   Douglas J. Wetmore, Senior Vice President and
                                          Chief Financial Officer



  Dated:  August 5, 2005       By:      /s/ DENNIS M. MEANY
                                 ----------------------------------------
                                    Dennis M. Meany, Senior Vice President,
                                         General Counsel and Secretary










                                  EXHIBIT INDEX

  Number   Description
 -------   ------------

  10.1    Amendment dated August 2, 2005 to the Trust Agreement dated October 4,
          2000 among the Company,  Wachovia  Bank,  N.A.  (formerly  First Union
          National Bank),  and Buck  Consultants  LLC, An ACS Company  (formerly
          Buck Consultants Inc.).

  31.1    Certification  of Richard A. Goldstein  pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

  31.2    Certification  of Douglas J.  Wetmore  pursuant  to Section 302 of the
          Sarbanes-Oxley Act of 2002.

  32      Certification  of Richard A. Goldstein and Douglas J. Wetmore pursuant
          to 18 U.S.C.  Section 1350 as adopted  pursuant to the  Sarbanes-Oxley
          Act of 2002.

                                                                  Exhibit 10.1


                          AMENDMENT TO THE RABBI TRUST
                   FOR INTERNATIONAL FLAVORS & FRAGRANCES INC.


AMENDMENT TO THE AGREEMENT DATED OCTOBER 4, 2000 (the "Trust Agreement") between
International Flavors & Fragrances Inc., a New York corporation (the
"Corporation"), Wachovia Bank, N.A. (formerly First Union National Bank), a
banking organization organized and existing under the laws of the State of North
Carolina (the "Trustee"), and Buck Consultants LLC, An ACS Company (formerly
Buck Consultants Inc.), a corporation whose place of business is in the State of
New York (the "Benefit Determiner"). Capitalized terms not otherwise defined in
this Amendment have the same meanings as specified in the Trust Agreement.

         WHEREAS, on October 22, 2002 the Board of Directors of the Corporation
approved resolutions amending the Trust to update the Plans covered by the Trust
and to add certain additional Plans; and

         WHEREAS, the Corporation, the Trustee and the Benefit Determiner have
agreed to amend the Trust Agreement as hereinafter set forth.

         NOW THEREFORE,

         1. Pursuant to Section 13.1 of the Trust Agreement, the Corporation,
the Trustee and the Benefit Determiner acknowledge and agree that, effective as
of October 22, 2002, Appendix A to the Trust Agreement shall be amended and
restated in its entirety and shall be replaced by Appendix A attached hereto.

         2. Except as set forth herein, the Trust Agreement, as specifically
amended by this Amendment, is and shall continue to be in full force and effect
and is hereby in all respects ratified and confirmed. The execution, delivery
and effectiveness of this Amendment shall not operate as a waiver of any right,
power or remedy of any party to the Trust Agreement, nor constitute a waiver of
any provision of the Trust Agreement.

         3. This Amendment may be executed in any number of counterparts and by
different parties hereto in separate counterparts, each of which when so
executed shall be deemed to be an original and all of which taken together shall
constitute but one and the same agreement.

         4. This Amendment shall be governed by, and construed and interpreted
under, the laws of the State of New York.


                  IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be executed by their respective officers thereunto duly authorized,
as of the date first above written.



                    INTERNATIONAL FLAVORS & FRAGRANCES INC.


                    By:      /s/ Dennis M. Meany
                             -------------------
                             Name:  Dennis M. Meany
                             Title: Senior Vice President,
                                    General Counsel & Secretary

                             Date:    August 2, 2005


                    Wachovia Bank, N.A.


                    By:      /s/ Cecelia J. Campbell
                             ------------------------
                             Name: Cecelia J. Campbell
                             Title: Vice President

                             Date:   July 28, 2005





                    Buck Consultants LLC


                    By:      /s/ Kenneth W. Pflug
                              ---------------------
                             Name:  Kenneth W. Pflug
                             Title: Director, Consulting Actuary

                             Date:  July 27, 2005


                                                                  Appendix A




                            RABBI TRUST LIST OF PLANS
                            -------------------------


               1.   Management Incentive Compensation Plan

               2.   Special Executive Bonus Plan

               3.   Supplemental Retirement Investment Plan

               4.   Supplemental Retirement Plan (Pension)

               5.   Executive Separation Policy

               6.   Post Employment Medical and Life Insurance Policy

               7.   Third Country National Pension Plan

               8.   Supplemental Retirement Plans

               9.   Deferred Compensation Plan

               10.  Annual Incentive Plan

               11.  Long-term Incentive Plan

               12.  Restated and Amended Executive Separation Policy

               13.  Memorandum of Understanding dated April 13, 2000 between IFF
                    and Richard A.  Goldstein,  including July 2000  explanatory
                    memo

               14.  Agreement  dated  July 25,  2001  between  IFF and Carlos A.
                    Lobbosco

               15.  Perquisites  such as  financial  tax  planning,  health club
                    membership, automobile etc.



                                                               Exhibit 31.1
                                  CERTIFICATION

I, Richard A. Goldstein, certify that:

     1.   I have reviewed this  Quarterly  Report on Form 10-Q of  International
          Flavors & Fragrances Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's other certifying officer(s) and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

               (a)  Designed such disclosure controls and procedures,  or caused
                    such disclosure controls and procedures to be designed under
                    our  supervision,   to  ensure  that  material   information
                    relating  to  the  registrant,  including  its  consolidated
                    subsidiaries,  is made  known to us by others  within  those
                    entities,  particularly  during  the  period  in which  this
                    report is being prepared;

               (b)  Designed such internal control over financial reporting,  or
                    caused such internal control over financial  reporting to be
                    designed  under  our  supervision,   to  provide  reasonable
                    assurance  regarding the reliability of financial  reporting
                    and the  preparation  of financial  statements  for external
                    purposes in accordance  with generally  accepted  accounting
                    principles;

               (c)  Evaluated the  effectiveness of the registrant's  disclosure
                    controls  and  procedures  and  presented in this report our
                    conclusions   about  the  effectiveness  of  the  disclosure
                    controls and procedures, as of the end of the period covered
                    by this report based on such evaluation; and

               (d)  Disclosed  in this  report  any  change in the  registrant's
                    internal  control over  financial  reporting  that  occurred
                    during the  registrant's  most recent  fiscal  quarter  (the
                    registrant's  fourth fiscal quarter in the case of an annual
                    report)  that  has  materially  affected,  or is  reasonably
                    likely  to  materially  affect,  the  registrant's  internal
                    control over financial reporting; and

     5.   The  registrant's  other  certifying  officer(s) and I have disclosed,
          based on our most recent evaluation of internal control over financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's  board of directors (or persons performing the equivalent
          functions):

               (a)  All significant  deficiencies and material weaknesses in the
                    design or  operation  of  internal  control  over  financial
                    reporting  which are reasonably  likely to adversely  affect
                    the registrant's ability to record,  process,  summarize and
                    report financial information; and

               (b)  Any fraud, whether or not material, that involves management
                    or  other  employees  who  have a  significant  role  in the
                    registrant's internal control over financial reporting.

Dated: August 5, 2005
                                            By: /s/ Richard A. Goldstein
                                              -------------------------------
                                           Name: Richard A. Goldstein
                                           Title: Chairman of the Board and
                                                  Chief Executive Officer



                                                                  Exhibit 31.2


I, Douglas J. Wetmore, certify that:

     1.   I have reviewed this  Quarterly  Report on Form 10-Q of  International
          Flavors & Fragrances Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's other certifying officer(s) and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

               (a)  Designed such disclosure controls and procedures,  or caused
                    such disclosure controls and procedures to be designed under
                    our  supervision,   to  ensure  that  material   information
                    relating  to  the  registrant,  including  its  consolidated
                    subsidiaries,  is made  known to us by others  within  those
                    entities,  particularly  during  the  period  in which  this
                    report is being prepared;

               (b)  Designed such internal control over financial reporting,  or
                    caused such internal control over financial  reporting to be
                    designed  under  our  supervision,   to  provide  reasonable
                    assurance  regarding the reliability of financial  reporting
                    and the  preparation  of financial  statements  for external
                    purposes in accordance  with generally  accepted  accounting
                    principles;

               (c)  Evaluated the  effectiveness of the registrant's  disclosure
                    controls  and  procedures  and  presented in this report our
                    conclusions   about  the  effectiveness  of  the  disclosure
                    controls and procedures, as of the end of the period covered
                    by this report based on such evaluation; and

               (d)  Disclosed  in this  report  any  change in the  registrant's
                    internal  control over  financial  reporting  that  occurred
                    during the  registrant's  most recent  fiscal  quarter  (the
                    registrant's  fourth fiscal quarter in the case of an annual
                    report)  that  has  materially  affected,  or is  reasonably
                    likely  to  materially  affect,  the  registrant's  internal
                    control over financial reporting; and

     5.   The  registrant's  other  certifying  officer(s) and I have disclosed,
          based on our most recent evaluation of internal control over financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's  board of directors (or persons performing the equivalent
          functions):

               (a)  All significant  deficiencies and material weaknesses in the
                    design or  operation  of  internal  control  over  financial
                    reporting  which are reasonably  likely to adversely  affect
                    the registrant's ability to record,  process,  summarize and
                    report financial information; and

               (b)  Any fraud, whether or not material, that involves management
                    or  other  employees  who  have a  significant  role  in the
                    registrant's internal control over financial reporting.

Dated: August 5, 2005

                                            By: /s/ Douglas J. Wetmore
                                         -------------------------------
                                        Name:   Douglas J. Wetmore
                                        Title:  Senior Vice President and
                                                Chief Financial Officer



                                                                  Exhibit 32


        CERTIFICATION OF CEO AND CFO PURSUANT TO 18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of International Flavors &
Fragrances Inc. (the "Company") for the quarterly period ended June 30, 2005 as
filed with the Securities and Exchange Commission on the date hereof (the
"Report"), Richard A. Goldstein, as Chief Executive Officer of the Company, and
Douglas J. Wetmore, as Chief Financial Officer, each hereby certifies, pursuant
to 18 U.S.C. (section) 1350, as adopted pursuant to (section) 906 of the
Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of
the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.



By: /s/ Richard A. Goldstein
- ----------------------------------
Name:    Richard A. Goldstein
Title:   Chairman of the Board and
         Chief Executive Officer
Dated:   August 5, 2005



By: /s/ Douglas J. Wetmore
- -------------------------------
Name:    Douglas J. Wetmore
Title:   Senior Vice President and
         Chief Financial Officer
Dated:   August 5, 2005