IFF
International Flavors & Fragrances Inc.
$75.83
+$0.55(+0.73%)
59
Overall
80
Value
60
Tech
39
Quality
Market Cap
$16.74B
Volume
381.11K
52W Range
$59.14 - $84.45
Target Price
$92.04
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.1B | $3.4B | $4.0B | $5.1B | $5.1B | $11.7B | $12.4B | $11.5B | $11.5B | $10.9B | ||
| Total Revenue | $3.1B | $3.4B | $4.0B | $5.1B | $5.1B | $11.7B | $12.4B | $11.5B | $11.5B | $10.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.7B | $1.9B | $2.3B | $3.0B | $3.0B | $7.9B | $8.3B | $7.8B | $7.4B | $7.0B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.4B | $1.5B | $1.7B | $2.1B | $2.1B | $3.7B | $4.2B | $3.7B | $4.1B | $3.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $846.0M | $880.6M | $1.1B | $1.4B | $1.5B | $3.1B | $3.1B | $3.1B | $3.3B | $3.1B | ||
| Research & Development | $254.3M | $295.5M | $311.6M | $346.1M | $357.0M | $629.0M | $603.0M | $636.0M | $671.0M | $694.0M | ||
| Research Expense | $254.3M | $295.5M | $311.6M | $346.1M | $357.0M | $629.0M | $603.0M | $636.0M | $671.0M | $694.0M | ||
| Selling, General & Administrative | $566.2M | $570.1M | $707.5M | $876.1M | $949.0M | $1.7B | $1.8B | $1.8B | $2.0B | $1.8B | ||
| General & Administrative Expenses | $566.2M | $570.1M | $707.5M | $876.1M | $949.0M | $1.7B | $1.8B | $1.8B | $2.0B | $1.8B | ||
| Salaries & Wages | $1.7M | $-19.7M | $-5.1M | $-29.8M | $-17.0M | $-41.0M | $-19.0M | $-28.0M | $125.0M | $-11.0M | ||
| Depreciation & Amortization | $23.8M | $34.7M | $75.9M | $193.1M | $193.0M | $732.0M | $727.0M | $680.0M | $610.0M | $568.0M | ||
| Depreciation & Amortization | $23.8M | $34.7M | $75.9M | $193.1M | $193.0M | $732.0M | $727.0M | $680.0M | $610.0M | $568.0M | ||
| Amortization | $23.8M | $34.7M | $75.9M | $193.1M | $193.0M | $732.0M | $727.0M | $680.0M | $610.0M | $568.0M | ||
| Other Operating Expenses | $-8.1M | $-13.2M | $-14.7M | $-13.3M | $-24.0M | $-5.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $567.4M | $552.6M | $583.9M | $665.3M | $566.0M | $585.0M | $-1.3B | $-2.1B | $766.0M | $-382.0M | ||
| EBITDA | $679.2M | $720.4M | $754.1M | $1.0B | $898.0M | $1.8B | $-110.0M | $-996.0M | $1.6B | $779.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $53.0M | $65.4M | $132.6M | $138.2M | $132.0M | $289.0M | $336.0M | $380.0M | $305.0M | $229.0M | ||
| Intinc | -- | -- | -- | -- | -- | -- | $15.0M | $5.0M | $15.0M | $19.0M | ||
| Net Non-Operating Interest Income/Expense | $-53.0M | $-65.4M | $-132.6M | $-138.2M | $-132.0M | $-289.0M | $-336.0M | $-12.0M | $-305.0M | $-229.0M | ||
| Gain on Sale of Securities | $4.1M | $3.2M | $12.5M | $7.6M | $4.0M | $-7.0M | -- | -- | -- | -- | ||
| Other Income/Expense | $-20.2M | $-50.0M | $2.4M | $-28.0M | $-3.0M | $-59.0M | $-2.3B | $25.0M | $142.0M | $-198.0M | ||
| Other Special Charges | $9.3M | $49.8M | $-3.6M | $30.4M | $7.0M | $58.0M | $37.0M | $-5.0M | $-182.0M | $423.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $2.9M | $19.7M | $5.1M | $29.8M | $17.0M | $41.0M | -- | $68.0M | $29.0M | $70.0M | ||
| Special Income Charges | $-2.9M | $36.3M | $14.0M | $-29.8M | $-17.0M | $-14.0M | $-2.3B | $-2.7B | $-93.0M | $-1.2B | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $2.3B | $2.6B | $64.0M | $1.2B | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $576.7M | $602.4M | $580.3M | $695.7M | $573.0M | $643.0M | $-1.3B | $-2.1B | $613.0M | $-183.0M | ||
| Pre-Tax Income | $523.7M | $537.0M | $447.8M | $557.5M | $441.0M | $354.0M | $-1.6B | $-2.5B | $308.0M | $-412.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $118.7M | $241.4M | $108.0M | $97.2M | $74.0M | $75.0M | $239.0M | $45.0M | $41.0M | $-53.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $405.0M | $295.7M | $337.3M | $455.9M | $365.0M | $268.0M | $-1.9B | $-2.6B | $263.0M | $-361.0M | ||
| Net Income (Continuing Operations) | $405.0M | $295.7M | $337.3M | $455.9M | $363.0M | $270.0M | $-1.9B | $-2.6B | $267.0M | $-359.0M | ||
| Net Income (Discontinued Operations) | $405.0M | $295.7M | $337.3M | $455.9M | $365.0M | $268.0M | $-1.9B | $-2.6B | $263.0M | $-361.0M | ||
| Net Income (Common Stockholders) | $401.6M | $295.7M | $337.3M | $455.9M | $365.0M | $268.0M | $-1.9B | $-2.6B | $263.0M | $-361.0M | ||
| Normalized Income | $332.5M | $312.6M | $338.6M | $472.5M | $369.4M | -- | -- | -- | -- | $983.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.6B | $2.8B | $3.4B | $4.4B | $4.5B | $11.0B | $11.4B | $10.9B | $10.6B | $10.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $79.6M | $79.1M | $87.6M | $112.0M | $112.2M | $243.0M | $255.0M | $255.0M | $256.0M | $256.0M | ||
| Average Shares Outstanding (Diluted) | $80.0M | $79.4M | $88.1M | $113.3M | $113.6M | $243.0M | $255.0M | $255.0M | $256.0M | $256.0M | ||
| Shares Outstanding | $79.0M | $78.9M | $106.6M | $106.8M | $248.7M | $254.7M | $255.1M | $255.3M | $255.7M | $255.5M | ||
| Basic EPS | $5.07 | $3.73 | $3.81 | $4.05 | $3.25 | $1.11 | $-7.32 | $-10.05 | $0.95 | $-1.41 | ||
| Basic EPS (Continuing Operations) | $5.07 | $3.73 | $3.81 | $4.05 | $3.25 | $1.11 | $-7.32 | $-10.05 | $0.95 | $-1.41 | ||
| Diluted EPS | $5.05 | $3.72 | $3.79 | $4 | $3.21 | $1.1 | $-7.32 | $-10.05 | $0.95 | $-1.41 | ||
| Diluted EPS (Continuing Operations) | $5.05 | $3.72 | $3.79 | $4 | $3.21 | $1.1 | $-7.32 | $-10.05 | $0.95 | $-1.41 | ||
| Dividend Per Share | $2.4 | $2.66 | $2.84 | $2.96 | $3.04 | $3.12 | $3.2 | $3.24 | $1.6 | $1.6 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of Business | -- | $12.2M | -- | -- | -- | -- | $11.0M | $-23.0M | $346.0M | $-109.0M | ||
| Gain On Sale Of P P E | $10.8M | $184.0K | $1.2M | $-2.4M | $-4.0M | $1.0M | $3.0M | $3.0M | $11.0M | $-1.0M | ||
| Minority Interests | $1.6B | $1.7B | $-2.5M | $-4.4M | $-2.0M | $-11.0M | $-4.0M | $-4.0M | $-4.0M | $-2.0M | ||
| Non Recurring Operation Expense | $48.5M | $-56.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $566.2M | $570.1M | $707.5M | $876.1M | $949.0M | $1.7B | $1.8B | $1.8B | $2.0B | $1.8B | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $120.0M | -- | $317.0M | $115.0M | ||
| Other Write Off | -- | -- | -- | -- | $825.0K | $-20.0M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $35.4M | $37.8M | $42.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | $-19.1M | -- | -- | $-27.0M | -- | -- | -- | -- | ||
| Restruct | $2.9M | $19.7M | $5.1M | $29.8M | $17.0M | $41.0M | -- | $68.0M | $29.0M | $70.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | IFF | $75.83 | +0.7% | 381.11K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get International Flavors & Fragrances Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW