(UNLESS INDICATED OTHERWISE, DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)



The following management's discussion and analysis should be read in conjunction
with the management's discussion and analysis of financial condition and results
of operations, liquidity and capital resources included in our 2021 Annual
Report on Form 10-K ("2021 Form 10-K").

OVERVIEW

Company Background



On February 1, 2021, the Company completed its Merger with Nutrition &
Biosciences, Inc. ("N&B"), a subsidiary of DuPont formed to hold the Nutrition
and Biosciences business (the "N&B Business", and such transaction, the "N&B
Transaction") pursuant to an Agreement and Plan of Merger (the "Merger
Agreement") with DuPont de Nemours, Inc. ("DuPont"). The shares issued in the
Merger represented approximately 55.4% of the common stock of IFF on a fully
diluted basis, after giving effect to the Merger, as of February 1, 2021.

As a result of the N&B Transaction, and following our 2018 acquisition of Frutarom Industries Ltd., we have expanded our global leadership positions, which now include high-value ingredients and solutions in the Food & Beverage, Home & Personal Care and Health & Wellness markets, and across key Taste, Texture, Scent, Nutrition, Enzymes, Cultures, Soy Proteins, Pharmaceutical Excipients, Biocides and Probiotics categories.



We are organized into four reportable operating segments: Nourish, Health &
Biosciences, Scent, and Pharma Solutions. The Company's consolidated financial
information for the three months ended March 31, 2022 reflect the results of N&B
for the full three months in the first quarter of 2022, whereas the three months
ended March 31, 2021 reflect only two months of results of N&B in the first
quarter of 2021.

Our Nourish segment consists of an innovative and broad portfolio of natural-based ingredients to enhance nutritional value, texture and functionality in a wide range of beverage, dairy, bakery, confectionery and culinary applications.



Our Health & Biosciences segment consists of a biotechnology-driven portfolio
where enzymes, food cultures, probiotics and specialty ingredients for food and
non-food applications are developed and produced. The biotechnology-driven
portfolio of this segment produces cultures for use in fermented foods such as
yogurt, cheese and fermented beverages. It also uses industrial fermentation to
produce enzymes and microorganisms that provide product and process performance
benefits to household detergents, animal feed, ethanol production and brewing.
Health & Biosciences is comprised of six business units: Health, Cultures & Food
Enzymes, Home & Personal Care, Animal Nutrition, Grain Processing and Microbial
Control.

Our Scent segment creates fragrance compounds, fragrance ingredients and
cosmetic ingredients that are integral elements in the world's finest perfumes
and best-known household and personal care products. The Scent segment is
comprised of three business units: Fragrance Compounds, Fragrance Ingredients
and Cosmetic Actives.

Our Pharma Solutions segment produces a vast portfolio of cellulosics and
seaweed-based pharmaceutical excipients, used to improve the functionality and
delivery of active pharmaceutical ingredients, including controlled or modified
drug release formulations, and enabling the development of more effective
pharmaceutical formulations.

Financial Measures - Currency Neutral



Changes in our financial results include the impact of changes in foreign
currency exchange rates. We provide currency neutral calculations in this report
to remove the impact of these items. Our method in calculating currency neutral
numbers is conducted by translating current year invoiced sale amounts at the
exchange rates used for the corresponding prior year period. We use currency
neutral results in our analysis of subsidiary or segment performance. We also
use currency neutral numbers when analyzing our performance against our
competitors and believe the change in method better allows us to do so.

For the first quarter of 2022, the Company is not presenting currency neutral
numbers for the Nourish, Health & Biosciences and Pharma Solutions operating
segments as these operating segments include the effects of the Merger with N&B,
which closed on February 1, 2021. As a result, the three months ended March 31,
2022 reflect the results of N&B for the full three months in the first quarter
of 2022, whereas the three months ended March 31, 2021 reflect only two months
of results of N&B in the first quarter of 2021, which do not present equally
comparable periods.

Impact of COVID-19 Pandemic



On March 11, 2020, the World Health Organization designated COVID-19 as a global
pandemic. Various policies and initiatives have been implemented around the
world to reduce the global transmission of COVID-19. Although there continue to
be minor disruptions, all of IFF's manufacturing facilities remain open and
continue to manufacture products.
                                       27
--------------------------------------------------------------------------------

The COVID-19 pandemic remains a serious threat to the health of the world's
population and certain countries and regions continue to suffer from outbreaks
or have seen a recurrence of infections, especially with the emergence of new
variants of the virus. Accordingly, the Company continues to take the threat
from COVID-19 seriously. The impact that COVID-19 will have on our consolidated
results of operations for the remainder of 2022 remains uncertain. Due to the
length and severity of COVID-19, there is continued volatility as a result of
retail and travel, consumer shopping and consumption behavior. Moreover, as a
result of disruptions or uncertainty relating to the COVID-19 pandemic, we are
experiencing, and may continue to experience, increased costs, delays or limited
availability related to raw materials, strain on shipping and transportation
resources, and higher energy prices, which have negatively impacted, and may
continue to negatively impact, our margins and operating results. We will
continue to evaluate the nature and extent of these potential impacts to our
business, consolidated results of operations, segment results, liquidity and
capital resources.

Although IFF has not experienced and does not currently anticipate any
impairment charges related to COVID-19, the continuing effects of a prolonged
pandemic could result in increased risk of asset write-downs and impairments.
Any of these events could potentially result in a material adverse impact on
IFF's business and results of operations.

For more detailed information about risks related to COVID-19, refer to Part I, Item 1A, "Risk Factors," of our 2021 Form 10-K filed on February 28, 2022 with the SEC.

Impact of the Events in Russia and Ukraine



We maintain operations in both Russia and Ukraine and, additionally, export
products to customers in Russia and Ukraine from operations outside the region.
In response to the events in Ukraine, we have limited the production and supply
of ingredients in and to Russia to only those that meet the essential needs of
people, including food, hygiene and medicine.

In 2021, total sales to Russian customers were approximately 2% of total sales.
For the three months ended March 31, 2022 sales to Russian customers were also
approximately 2% of total sales.

In 2021, total sales to Ukrainian customers were less than 1% of total sales.
For the three months ended March 31, 2022 sales to Ukrainian customers were also
less than 1% of total sales.

For the first quarter of 2022, we recorded a charge of approximately $20 million
related to expected credit losses on receivables from customers located in
Russia and Ukraine (for both export and domestic sales) and performed a test of
recoverability of certain long-lived assets in the affected countries. For
additional information, refer to Note 1 to the Consolidated Financial Statements
and Part I, Item 1A, "Risk Factors," of our 2021 Form 10-K filed on February 28,
2022 with the SEC.

Financial Performance Overview

For a reconciliation between reported and adjusted figures, please refer to the "Non-GAAP Financial Measures" section.

Sales



Sales in the first quarter of 2022 increased $761 million, or 31% on a reported
basis, to $3.226 billion compared to $2.465 billion in the 2021 period. Sales
included approximately $568 million of incremental sales attributable to N&B for
the month of January in the 2022 period. In addition, the increase in sales was
driven by volume and price increases across the business.

Gross Profit



Gross profit in the first quarter of 2022 increased $391 million, or 52% on a
reported basis, to $1.145 billion (35.5% of sales) compared to $754 million
(30.6% of sales) in the 2021 period. Gross profit included approximately $179
million attributable to N&B for the month of January in the 2022 period. In
addition, the increase in gross profit was driven by price and volume increases
in the overall business.

Adjusted Operating EBITDA

Adjusted operating EBITDA in the first quarter of 2022 increased $133 million,
or 23% on a reported basis, to $702 million (21.8% of sales) compared to $569
million (23.1% of sales) in the comparable 2021 period. Adjusted operating
EBITDA included approximately $137 million attributable to N&B for the month of
January in the 2022 period.
                                       28
--------------------------------------------------------------------------------


RESULTS OF OPERATIONS

                                                          Three Months Ended
                                                              March 31,
(DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)            2022           2021         Change
Net sales                                             $   3,226       $ 2,465          31    %
Cost of goods sold                                        2,081         1,711          22    %
Gross profit                                              1,145           754          52    %
Research and development (R&D) expenses                     157           143          10    %
Selling and administrative (S&A) expenses                   459           451           2    %
Amortization of acquisition-related intangibles             186           152          22    %
Restructuring and other charges                               2             4         (50)   %

Operating profit                                            341             4              NMF
Interest expense                                             72            65          11    %

Other income, net                                           (16)           (7)        129    %
Income (loss) before taxes                                  285           (54)             NMF
Provision for (benefit from) income taxes                    39           (14)             NMF
Net income (loss)                                     $     246       $   (40)             NMF
Net income attributable to noncontrolling interests           2             2           -    %

Net income (loss) attributable to IFF stockholders $ 244 $ (42)

             NMF
Net income (loss) per share - diluted                 $    0.96       $ (0.21)             NMF
Gross margin                                               35.5  %       30.6  %      490  bps
R&D as a percentage of sales                                4.9  %        5.8  %      (90) bps
S&A as a percentage of sales                               14.2  %       18.3  %     (410) bps
Operating margin                                           10.6  %        0.2  %           NMF

Effective tax rate                                         13.7  %       25.9  %           NMF
Segment net sales
Nourish                                               $   1,731       $ 1,308          32    %
Health & Biosciences                                        661           426          55    %
Scent                                                       585           569           3    %
Pharma Solutions                                            249           162          54    %
Consolidated                                          $   3,226       $ 2,465


_______________________

NMF: Not meaningful

Cost of goods sold includes the cost of materials and manufacturing expenses.
R&D includes expenses related to the development of new and improved products
and technical product support. S&A expenses include expenses necessary to
support our commercial activities and administrative expenses supporting our
overall operating activities including compliance with governmental regulations.

FIRST QUARTER 2022 IN COMPARISON TO FIRST QUARTER 2021

Sales



Sales for the first quarter of 2022 increased $761 million, or 31% on a reported
basis, to $3.226 billion, compared to $2.465 billion in the prior year quarter.
Sales included approximately $568 million of incremental sales attributable to
N&B for the month of January in the 2022 period. In addition, the increase in
sales was driven by volume and price increases across the business.
                                       29
--------------------------------------------------------------------------------

Sales Performance by Segment


                                                           % Change in 

Sales - First Quarter 2022 vs. First Quarter


                                                                                     2021
                                                                  Reported                    Currency Neutral(1)
Nourish                                                                       32  %                               NMF
Health & Biosciences                                                          55  %                               NMF
Scent                                                                          3  %                              6  %
Pharma Solutions                                                              54  %                               NMF
Total                                                                         31  %                               NMF


_______________________

(1)Currency neutral sales growth is calculated by translating current year invoiced sale amounts at the exchange rates for the corresponding prior year period.



NMF: Not meaningful

Nourish

Nourish sales in 2022 increased $423 million, or 32% on a reported basis, to
$1.731 billion compared to $1.308 billion in the prior year period. Nourish
sales included approximately $293 million of incremental sales attributable to
N&B for the month of January in the 2022 period. In addition, performance in the
Nourish operating segment was driven by price and volume increases, with price
increases primarily in the Ingredients and Food Design business units and volume
increases primarily in the Flavors and Food Design business units.

Health & Biosciences



Health & Biosciences sales in 2022 increased $235 million, or 55% on a reported
basis, to $661 million compared to $426 million in the prior year period. Health
& Biosciences sales included approximately $202 million of incremental sales
attributable to N&B for the month of January in the 2022 period. In addition,
performance in the Health & Biosciences operating segment was primarily driven
by volume increases across various business units.

Scent



Scent sales in 2022 increased $16 million, or 3% on a reported basis, to $585
million, compared to $569 million in the prior year period. On a currency
neutral basis, Scent sales increased 6% in the 2022 period. Sales growth in the
Scent operating segment was driven by volume and price increases in both
Fragrance Compounds and Fragrance Ingredients, offset by unfavorable impacts
from exchange rate variations.

Pharma Solutions



Pharma Solutions sales in 2022 increased $87 million, or 54% on a reported
basis, to $249 million compared to $162 million in the prior year period. Pharma
Solutions sales included approximately $73 million of incremental sales
attributable to N&B for the month of January in the 2022 period. In addition,
performance in the Pharma Solutions operating segment was primarily driven by
price and volume increases.

Cost of Goods Sold

Cost of goods sold increased $370 million to $2.081 billion (64.5% of sales) in
the first quarter of 2022 compared to $1.711 billion (69.4% of sales) in the
first quarter of 2021. Cost of goods sold included approximately $389 million of
incremental costs attributable to N&B for the month of January in the 2022
period.

Research and Development (R&D) Expenses



R&D expenses increased $14 million to $157 million (4.9% of sales) in the first
quarter of 2022 compared to $143 million (5.8% of sales) in the first quarter of
2021. R&D expenses included approximately $20 million of incremental expenses
attributable to N&B for the month of January in the 2022 period, which consisted
primarily of employee related expenses, including salaries, wages and bonuses
and operating expenses for R&D related activities, primarily offset by lower
Applied R&D expenses.

Selling and Administrative (S&A) Expenses



S&A expenses increased $8 million to $459 million (14.2% of sales) in the first
quarter of 2022 compared to $451 million (18.3% of sales) in the first quarter
of 2021. S&A expenses included approximately $51 million of incremental expenses
attributable to N&B for the month of January in the 2022 period, which consisted
primarily of employee related expenses, including salaries, wages and bonuses,
primarily offset by lower administrative expenses principally due to lower
professional fees, including consulting costs.
                                       30
--------------------------------------------------------------------------------

Restructuring and Other Charges



Restructuring and other charges decreased to $2 million in the first quarter of
2022 compared to $4 million in the first quarter of 2021. The decrease was
driven by lower severance costs in the first quarter of 2022 (see Note 4 for
additional information).

Amortization of Acquisition-Related Intangibles



Amortization expenses increased to $186 million in the first quarter of 2022
compared to $152 million in the first quarter of 2021. Amortization expense
included approximately $47 million attributable to N&B for the month of January
in the 2022 period related to the intangible assets acquired through the Merger
with N&B (see Notes 3 and 5 for additional information).

Interest Expense



Interest expense increased to $72 million in the first quarter of 2022 compared
to $65 million in the 2021 period. Interest expense included approximately $13
million attributable to N&B for the month of January in the 2022 period, which
included the impact of the additional debt assumed in the Merger with N&B (see
Note 7 for additional information). Average cost of debt was 2.5% for the 2022
period compared to 3.8% for the 2021 period.

Other Income, Net



In the first quarter of 2022, we recognized other income, net, of $16 million
compared to $7 million in the 2021 period. The change of $9 million includes
approximately $6 million attributable to N&B for the month of January in the
2022 period. In addition, the change, excluding the impact of N&B for the month
of January in the 2022 period, was due to foreign exchange gains in the first
quarter of 2022 compared to foreign exchange losses in the 2021 period.

Income Taxes



The effective tax rate for the three months ended March 31, 2022 was 13.7%
compared to 25.9% for the three months ended March 31, 2021. The
quarter-over-quarter decrease was primarily due to a favorable mix of earnings
and a one-time benefit associated with the proceedings of a bi-lateral advance
pricing agreement.

Segment Adjusted Operating EBITDA Results by Business Unit



The Company uses Segment Adjusted Operating EBITDA for internal reporting and
performance measurement purposes. Segment Adjusted Operating EBITDA is defined
as Income Before Taxes before depreciation and amortization expense, interest
expense, restructuring and other charges and certain non-recurring items. Our
determination of reportable segments was made on the basis of our strategic
priorities within each segment and corresponds to the manner in which our Chief
Operating Decision Maker reviews and evaluates operating performance to make
decisions about resources to be allocated to the segment. In addition to our
strategic priorities, segment reporting is also based on differences in the
products and services we provide.
                                       31
--------------------------------------------------------------------------------

                                                     Three Months Ended March 31,
(DOLLARS IN MILLIONS)                              2022                     

2021


Segment Adjusted Operating EBITDA:
Nourish                                     $         329                         $ 270
Health & Biosciences                                  192                           128
Scent                                                 116                           128
Pharma Solutions                                       65                            43
Total                                                 702                           569
Depreciation & Amortization                          (303)                         (242)
Interest Expense                                      (72)                          (65)
Other income, net                                      16                             7
Restructuring and Other Charges                        (2)                  

(4)


Shareholder Activism Related Costs                     (3)                           (7)
Business Divestiture Costs                            (30)                            -
Employee Separation Costs                              (4)                           (3)
Frutarom Acquisition Related Costs                     (1)                            -
N&B Inventory Step-Up Costs                             -                          (182)
N&B Transaction Related Costs                           -                           (89)
Integration Related Costs                             (18)                          (38)

Income (Loss) Before Taxes                  $         285                         $ (54)
Segment Adjusted Operating EBITDA margin:
Nourish                                              19.0    %                     20.6  %
Health & Biosciences                                 29.0    %                     30.0  %
Scent                                                19.8    %                     22.5  %
Pharma Solutions                                     26.1    %                     26.5  %
Consolidated                                         21.8    %                     23.1  %

Nourish Segment Adjusted Operating EBITDA



Nourish Segment Adjusted Operating EBITDA increased $59 million to $329 million
in the first quarter of 2022 (19.0% of segment sales) from $270 million (20.6%
of segment sales) in the comparable 2021 period. Nourish Segment Adjusted
Operating EBITDA included approximately $65 million attributable to N&B for the
month of January in the 2022 period.

Health & Biosciences Segment Adjusted Operating EBITDA



Health & Biosciences Segment Adjusted Operating EBITDA increased $64 million to
$192 million in the first quarter of 2022 (29.0% of segment sales) from $128
million (30.0% of segment sales) in the comparable 2021 period. Health &
Biosciences Segment Adjusted Operating EBITDA included approximately $60 million
attributable to N&B for the month of January in the 2022 period. In addition,
the increase was driven by volume increases across various business units in the
operating segment. The decrease in Health & Biosciences Segment Adjusted
Operating EBITDA margin, as a percentage of sales, excluding the impact of N&B
for the month of January in the 2022 period, was due to an increase in cost of
goods sold as a result of higher commodity prices.

Scent Segment Adjusted Operating EBITDA



Scent Segment Adjusted Operating EBITDA decreased $12 million to $116 million in
the first quarter of 2022 (19.8% of segment sales) from $128 million (22.5% of
segment sales) in the comparable 2021 period. The decrease reflected increases
in material costs and unfavorable impacts from exchange rate variations in the
operating segment, partially offset by volume increases.
                                       32
--------------------------------------------------------------------------------

Pharma Solutions Segment Adjusted Operating EBITDA



Pharma Solutions Segment Adjusted Operating EBITDA increased $22 million to $65
million in the first quarter of 2022 (26.1% of segment sales) from $43 million
(26.5% of segment sales). Pharma Solutions Segment Adjusted Operating EBITDA
included approximately $12 million attributable to N&B for the month of January
in the 2022 period. In addition, the increase was driven by price and volume
increases. The increase in Pharma Solutions Segment Adjusted Operating EBITDA
margin, as a percentage of sales, excluding the impact of N&B for the month of
January in the 2022 period, was due to a greater increase in sales than cost of
goods sold, which helped to offset the impact of the increase in the cost of
goods sold as a result of higher commodity prices.


Liquidity

Cash and Cash Equivalents

We had cash and cash equivalents of $657 million at March 31, 2022 compared to
$711 million at December 31, 2021 and of this balance, a portion was held
outside the United States. Cash balances held in foreign jurisdictions are, in
most circumstances, available to be repatriated to the United States.

Effective utilization of the cash generated by our international operations is a
critical component of our strategy. We regularly repatriate cash from our
non-U.S. subsidiaries to fund financial obligations in the U.S. As we repatriate
these funds to the U.S. we will be required to pay income taxes in certain U.S.
states and applicable foreign withholding taxes during the period when such
repatriation occurs. Accordingly, as of March 31, 2022, we had a deferred tax
liability of approximately $87 million for the effect of repatriating the funds
to the U.S., attributable to various non-U.S. subsidiaries. There is no deferred
tax liability associated with non-U.S. subsidiaries where we intend to
indefinitely reinvest the earnings to fund local operations and/or capital
projects.

Cash Flows (Used In) Provided By Operating Activities



Cash flows used in operating activities for the three months ended March 31,
2022 was $4 million, or (0.1)% of sales, compared to cash provided by operating
activities of $358 million, or 14.5% of sales, for the three months ended
March 31, 2021. The decrease in cash flows from operating activities during 2022
was primarily driven by changes related to inventories, accounts receivables,
accrual for incentive compensation, accounts payable and accrued expenses,
largely offset by higher cash earnings excluding the impact of non-cash
adjustments.

Working capital (current assets less current liabilities) totaled $3.475 billion and $3.354 billion at March 31, 2022 and December 31, 2021, respectively.



We have various factoring agreements in the U.S. and The Netherlands under which
we can factor up to approximately $250 million in receivables. In addition, we
have factoring agreements sponsored by certain customers. Under all of the
arrangements, we sell the receivables on a non-recourse basis to unrelated
financial institutions and account for the transactions as a sale of
receivables. The applicable receivables are removed from our Consolidated
Balance Sheets when the cash proceeds are received.

The impact on cash provided by operations from participating in these programs
decreased approximately $45 million and increased approximately $29 million for
the three months ended March 31, 2022 and 2021, respectively. The cost of
participating in these programs was approximately $1 million for both the three
months ended March 31, 2022 and 2021.

Cash Flows (Used In) Provided By Investing Activities



Cash flows used in investing activities during the first three months of 2022
was $121 million compared to $115 million provided by investing activities in
the prior year period. The decrease in cash flows from investing activities was
primarily driven by the change in cash provided by the Merger with N&B in the
current year period, which was related to a pension true-up payment received
from DuPont. Additionally, the decrease was due to higher spending on property,
plant and equipment in the current year period.

We have evaluated and re-prioritized our capital projects and expect that
capital spending in 2022 will be approximately 5.0% of sales (net of potential
grants and other reimbursements from government authorities), up from 3.4% in
2021.
                                       33
--------------------------------------------------------------------------------

Cash Flows Provided By (Used In) Financing Activities



Cash flows provided by financing activities in the first three months of 2022
was $95 million compared to $215 million used in financing activities in the
prior year period. The increase in cash flows from financing activities was
primarily driven by higher proceeds from issuance of commercial paper, net of
repayments, slight increase in short-term debt compared to repayments of
short-term debt from the prior year period, less repayments of long-term debt
and less contingent considerations paid, largely offset by higher cash dividend
payments, higher employee taxes paid and higher purchases of noncontrolling
interest.

We paid dividends totaling $201 million in the 2022 period. We declared a cash
dividend per share of $0.79 in the first quarter of 2022 that was paid on April
6, 2022 to all shareholders of record as of March 25, 2022.

Our capital allocation strategy seeks to maintain our investment grade rating
while investing in the business and continuing to pay dividends and repaying
debt. We make capital investments in our businesses to support our operational
needs and strategic long term plans. We are committed to maintaining our history
of paying a dividend to investors which is determined by our Board of Directors
at its discretion based on various factors.

We currently have a board approved stock repurchase program with a total remaining value of $280 million. As of May 7, 2018, we have suspended our share repurchases.



Capital Resources

Operating cash flow provides the primary source of funds for capital investment
needs, dividends paid to shareholders and debt service repayments. We anticipate
that cash flows from operations and availability under our existing credit
facilities will be sufficient to meet our investing and financing needs. We
regularly assess our capital structure, including both current and long-term
debt instruments, as compared to our cash generation and investment needs in
order to provide ample flexibility and to optimize our leverage ratios. We
believe our existing cash balances are sufficient to meet our debt service
requirements.

Refer to Note 7 for additional information.

Revolving Credit Facility and Term Loans



As of March 31, 2022, we had no outstanding borrowings under our $2.000 billion
Revolving Credit Facility. The amount that we are able to draw down under the
Revolving Credit Facility is limited by financial covenants as described in more
detail below. As of March 31, 2022, our draw down capacity was $842 million
under the Revolving Credit Facility.

Refer to Note 7 of this Form 10-Q and Part IV, Item 15, "Exhibits and Financial
Statement Schedules," Note 9 of our 2021 Form 10-K, filed on February 28, 2022,
for additional information.

Debt Covenants



At March 31, 2022, we were in compliance with all financial and other covenants,
including the Net Debt to Credit Adjusted EBITDA ratio. At March 31, 2022 our
Net Debt/Credit Adjusted EBITDA(1) ratio was 4.18 to 1.0 as defined by the
credit facility agreements, which is below the financial covenants of existing
outstanding debt.
_______________________

(1)Credit Adjusted EBITDA and Net Debt, which are non-GAAP measures used for
these covenants, are calculated in accordance with the definition in the debt
agreements. In this context, these measures are used solely to provide
information on the extent to which we are in compliance with debt covenants and
may not be comparable to Credit Adjusted EBITDA and Net Debt used by other
companies. Reconciliations of Credit Adjusted EBITDA to net income and net debt
to total debt are as follows:

(DOLLARS IN MILLIONS)             Twelve Months Ended March 31, 2022
Net income                       $                               556
Interest expense                                                 296
Income taxes                                                     128
Depreciation and amortization                                  1,217
Specified items(1)                                               405
Non-cash items(2)                                                 38
Credit Adjusted EBITDA           $                             2,640


_______________________

(1)Specified items for the 12 months ended March 31, 2022 of $405 million,
consisted of restructuring and other charges, shareholder activism related
costs, business divestiture costs, employee separation costs, pension income
adjustment, pension settlement, Frutarom acquisition related costs, N&B
inventory step-up costs, N&B transaction related costs and integration related
costs.
                                       34
--------------------------------------------------------------------------------

(2)Non-cash items represent all other adjustments to reconcile net income to net cash provided by operations as presented on the Statement of Cash Flows, including gains on disposal of assets, gains on business disposal and stock-based compensation.



(DOLLARS IN MILLIONS)        March 31, 2022
Total debt(1)               $        11,695
Adjustments:
Cash and cash equivalents               657
Net debt                    $        11,038


_______________________

(1)Total debt used for the calculation of Net debt consists of short-term debt,
long-term debt, short-term finance lease obligations and long-term finance lease
obligations.

Senior Notes

As of March 31, 2022, we had $9.691 billion aggregate principal amount
outstanding in senior unsecured notes, with $1.441 billion principal amount
denominated in EUR and $8.250 billion principal amount denominated in USD, which
includes the N&B Senior Notes assumed as a result of the Merger. The notes bear
interest ranging from 0.69% per year to 5.12% per year, with maturities from
September 2022 to December 1, 2050. See Note 7 for additional information.

Contractual Obligations



We expect to contribute a total of $5 million to our U.S. pension plans and a
total of $33 million to our non-U.S. pension plans during 2022. During the three
months ended March 31, 2022, there were no contributions made to the qualified
U.S. pension plans, $7 million of contributions were made to the non-U.S.
pension plans, and $1 million of benefit payments were made with respect to our
non-qualified U.S. pension plan. We also expect to contribute $4 million to our
postretirement benefits other than pension plans during 2022. During the three
months ended March 31, 2022, $1 million of contributions were made to
postretirement benefits other than pension plans.

As discussed in Note 15 to the Consolidated Financial Statements, at March 31,
2022, we had entered into various guarantees and had undrawn outstanding letters
of credit from financial institutions. These arrangements reflect ongoing
business operations, including commercial commitments, and governmental
requirements associated with audits or litigation that are in process with
various jurisdictions. Based on the current facts and circumstances, these
arrangements are not reasonably likely to have a material impact on our
consolidated financial condition, results of operations, or cash flows.


New Accounting Standards

Refer to Note 1 to the Consolidated Financial Statements for a discussion of recent accounting pronouncements.

Non-GAAP Financial Measures



We use non-GAAP financial measures in this Form 10-Q, including: (i) currency
neutral metrics and (ii) adjusted operating EBITDA and adjusted operating EBITDA
margin. We also provide the non-GAAP measure net debt solely for the purpose of
providing information on the extent to which the Company is in compliance with
debt covenants contained in its debt agreements. Our non-GAAP financial measures
are defined below.

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

Adjusted operating EBITDA and adjusted operating EBITDA margin exclude
depreciation and amortization expense, interest expense, other income (expense),
net, restructuring and other charges and certain non-recurring items such as
shareholder activism related costs, business divestiture costs, employee
separation costs, Frutarom acquisition related costs, N&B inventory step-up
costs, N&B transaction related costs and integration related costs.

Net Debt to Credit Adjusted EBITDA is the leverage ratio used in our credit
agreement and defined as Net Debt divided by Credit Adjusted EBITDA. However, as
Credit Adjusted EBITDA for these purposes was calculated in accordance with the
provisions of the credit agreement, it may differ from the calculation used for
adjusted operating EBITDA.


                                       35

--------------------------------------------------------------------------------

Cautionary Statement Under the Private Securities Litigation Reform Act of 1995



Statements in this Form 10-Q, which are not historical facts or information, are
"forward-looking statements" within the meaning of The Private Securities
Litigation Reform Act of 1995. Such forward-looking statements are based on
management's current assumptions, estimates and expectations including those
concerning (i) the impacts of COVID-19 and our plans to respond to its
implications; (ii) the expected impact of global supply chain challenges; (iii)
expectations regarding sales and profit for the fiscal year 2022, including the
impact of foreign exchange, pricing actions, raw materials, and sourcing,
logistics and manufacturing costs; (iv) expectations of the impact of
inflationary pressures and the pricing actions to offset exposure to such
impacts; (v) the impact of high input costs, including raw materials,
transportation and energy; (vi) our ability to drive cost discipline measures
and the ability to recover margin to pre-inflation levels; (vii) the divestiture
of our Microbial Control business and the progress of our portfolio optimization
strategy, through non-core business divestitures; (viii) our combination with
N&B, including the expected benefits and synergies of the N&B Transaction and
future opportunities for the combined company; (ix) the success of our
integration efforts and ability to deliver on our synergy commitments as well as
future opportunities for the combined company; (x) our ability to achieve the
anticipated benefits of the Frutarom acquisition, including $145 million of
expected synergies; (xi) the growth potential of the markets in which we
operate, including the emerging markets, (xii) expected capital expenditures in
2022; (xiii) the expected costs and benefits of our ongoing optimization of our
manufacturing operations, including the expected number of closings; (xiv)
expected cash flow and availability of capital resources to fund our operations
and meet our debt service requirements; (xv) our ability to innovate and execute
on specific consumer trends and demands; and (xvi) our ability to continue to
generate value for, and return cash to, our shareholders. These forward-looking
statements should be evaluated with consideration given to the many risks and
uncertainties inherent in our business that could cause actual results and
events to differ materially from those in the forward-looking statements.
Certain of such forward-looking information may be identified by such terms as
"expect", "anticipate", "believe", "intend", "outlook", "may", "estimate",
"should", "predict" and similar terms or variations thereof. Such
forward-looking statements are based on a series of expectations, assumptions,
estimates and projections about the Company, are not guarantees of future
results or performance, and involve significant risks, uncertainties and other
factors, including assumptions and projections, for all forward periods. Our
actual results may differ materially from any future results expressed or
implied by such forward-looking statements. Such risks, uncertainties and other
factors include, among others, the following:

•inflationary trends in the price of our input costs, such as raw materials, transportation and energy;

•supply chain disruptions, geopolitical developments, including the Russia-Ukraine conflict, or climate-change related events (including severe weather events) that may affect our suppliers or procurement of raw materials;

•disruption in the development, manufacture, distribution or sale of our products from COVID-19 and other public health crises;



•risks related to the integration of N&B and the Frutarom business, including
whether we will realize the benefits anticipated from the acquisitions in the
expected time frame;

•our ability to successfully establish and manage acquisitions, collaborations,
joint ventures or partnerships, or the failure to close strategic transactions
or divestments;

•our ability to successfully market to our expanded and diverse customer base;

•our substantial amount of indebtedness and its impact on our liquidity and ability to return capital to its shareholders;

•our ability to effectively compete in our market and develop and introduce new products that meet customers' needs;

•our ability to retain key employees;

•changes in demand from large multi-national customers due to increased competition and our ability to maintain "core list" status with customers;

•our ability to successfully develop innovative and cost-effective products that allow customers to achieve their own profitability expectations;

•disruption in the development, manufacture, distribution or sale of our products from natural disasters, public health crises, international conflicts, terrorist acts, labor strikes, political crisis, accidents and similar events;

•volatility and increases in the price of raw materials, energy and transportation;



•the impact of a significant data breach or other disruption in our information
technology systems, and our ability to comply with data protection laws in the
U.S. and abroad;
                                       36
--------------------------------------------------------------------------------

•our ability to comply with, and the costs associated with compliance with, regulatory requirements and industry standards, including regarding product safety, quality, efficacy and environmental impact;

•our ability to meet increasing consumer, customer, shareholder and regulatory focus on sustainability;

•defect, quality issues (including product recalls), inadequate disclosure or misuse with respect to the products and capabilities;

•our ability to react in a timely and cost-effective manner to changes in consumer preferences and demands, including increased awareness of health and wellness;

•our ability to benefit from our investments and expansion in emerging markets;

•the impact of currency fluctuations or devaluations in the principal foreign markets in which we operate;

•economic, regulatory and political risks associated with our international operations;

•the impact of global economic uncertainty on demand for consumer products;

•our ability to comply with, and the costs associated with compliance with, U.S. and foreign environmental protection laws;

•our ability to successfully manage our working capital and inventory balances;



•the impact of the failure to comply with U.S. or foreign anti-corruption and
anti-bribery laws and regulations, including the U.S. Foreign Corrupt Practices
Act;

•any impairment on our tangible or intangible long-lived assets, including goodwill associated with the N&B merger and the acquisition of Frutarom;

•our ability to protect our intellectual property rights;

•the impact of the outcome of legal claims, regulatory investigations and litigation;

•changes in market conditions or governmental regulations relating to our pension and postretirement obligations;



•the impact of changes in federal, state, local and international tax
legislation or policies, including the Tax Cuts and Jobs Act, with respect to
transfer pricing and state aid, and adverse results of tax audits, assessments,
or disputes;

•the impact of the United Kingdom's departure from the European Union;

•the impact of the phase out of the London Interbank Offered Rate (LIBOR) on interest expense; and

•risks associated with our CEO transition, including the impact of employee hiring and retention.



The foregoing list of important factors does not include all such factors, nor
necessarily present them in order of importance. In addition, you should consult
other disclosures made by the Company (such as in our other filings with the SEC
or in company press releases) for other factors that may cause actual results to
differ materially from those projected by the Company. Please refer to Part I.
Item 1A., Risk Factors of the 2021 Form 10-K for additional information
regarding factors that could affect our results of operations, financial
condition and liquidity.

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

Any public statements or disclosures made by us following this report that modify or impact any of the forward-looking statements contained in or accompanying this report will be deemed to modify or supersede such outlook or other forward-looking statements in or accompanying this report.


                                       37

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses