Textron
TXT
#1412
Rank
$15.69 B
Marketcap
$88.06
Share price
0.27%
Change (1 day)
16.81%
Change (1 year)

Textron - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

_______________

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the fiscal quarter ended September 30, 1995
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES AND EXCHANGE ACT OF 1934

Commission file number 1-5480

_______________

TEXTRON INC.

(Exact name of registrant as specified in its charter)

_______________

Delaware 05-0315468
(State or other jurisdiction of (I.R.S. Employer Identification
incorporation or organization) No.)

40 Westminster Street, Providence, RI 02903
401-421-2800
(Address and telephone number of principal executive offices)

_______________

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 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



Common stock outstanding at October 28, 1995 - 84,821,000 shares


PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS
<TABLE>
TEXTRON INC.
Consolidated Statement of Income (unaudited)
(Dollars in millions except per share amounts)
<CAPTION>

Three months ended Nine months ended
September 30, October 1, September 30, October 1,
1995 1994 1995 1994
Revenues
<S> <C> <C> <C> <C>
Sales $ 1,558 $ 1,621 $ 4,763 $ 5,084
Interest, discount and service
charges 397 332 1,165 981
Insurance premiums 357 315 1,036 908
Investment income (including net
realized investment gains) 113 113 350 333
Total revenues 2,425 2,381 7,314 7,306
Costs and expenses
Cost of sales 1,276 1,330 3,905 4,241
Selling and administrative 384 376 1,137 1,115
Interest 198 168 609 489
Provision for losses on collection
of finance receivables, less
recoveries 42 37 120 117
Insurance benefits and increase in
policy liabilities 283 256 844 724
Amortization of insurance policy
acquisition costs 34 29 101 81
Total costs and expenses 2,217 2,196 6,716 6,767
Income before income taxes 208 185 598 539
Income taxes (82) (71) (236) (207)
Elimination of minority interest in
net income of Paul Revere (4) (3) (10) (11)
Net income $ 122 $ 111 $ 352 $ 321
Net income per common share $ 1.41 $ 1.23 $ 4.05 $ 3.54
Average shares outstanding* 86,692,000 90,577,000 86,857,000 90,567,000
Dividends per share:
$2.08 Preferred stock, Series A $ .52 $ .52 $1.56 $1.56
$1.40 Preferred stock, Series B $ .35 $ .35 $1.05 $1.05
Common stock $ .39 $ .35 $1.17 $1.05

* Average shares outstanding assume full conversion of preferred stock and
exercise of options.
See notes to consolidated financial statements.
</TABLE>
Item 1. FINANCIAL STATEMENTS (Continued)
<TABLE>
TEXTRON INC.
Consolidated Balance Sheet (unaudited)
(In millions)
<CAPTION>

September 30, December 31,
1995 1994
Assets
<S> <C> <C>
Cash $ 78 $ 49
Investments 5,626 5,294
Receivables - net:
Finance 9,438 8,583
Commercial and U.S. Government 787 702
10,225 9,285
Inventories 1,244 1,211
Property, plant and equipment, less accumulated
depreciation of $1,646 and $1,450 1,288 1,253
Insurance policy acquisition costs 998 911
Goodwill, less accumulated amortization of $424 and
$381 1,480 1,512
Other assets (including net prepaid income taxes) 1,773 1,410
Total assets $ 22,712 $ 20,925
Liabilities and shareholders' equity
Liabilities
Accounts payable $ 651 $ 619
Accrued postretirement benefits other than pensions 945 951
Other accrued liabilities (including income taxes) 2,534 2,424
Insurance reserves and claims 5,151 4,685
Debt:
Textron Parent Company Borrowing Group 1,669 1,582
Finance and insurance subsidiaries 8,536 7,782
10,205 9,364
Total liabilities 19,486 18,043
Shareholders' equity
Capital stock:
Preferred stock 15 16
Common stock* 12 12
Capital surplus 738 702
Retained earnings 2,771 2,518
Other 42 (108)
3,578 3,140
Less cost of treasury shares 352 258
Total shareholders' equity 3,226 2,882
Total liabilities and shareholders' equity $ 22,712 $ 20,925

*Common shares outstanding 84,761,000 85,497,000

See notes to consolidated financial statements.
</TABLE>
Item 1. FINANCIAL STATEMENTS (Continued)
<TABLE>
TEXTRON INC.
Consolidated Statement of Cash Flows (unaudited)
(In millions)
<CAPTION>
Nine Months Ended
September 30, October 1,
1995 1994
<S> <C> <C>
Cash flows from operating activities:
Net income $ 352 $ 321
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization 308 303
Provision for losses on receivables 151 144
Increase in insurance policy liabilities 409 305
Deferred income taxes 61 39
Changes in assets and liabilities excluding those related to
acquisitions and divestitures:
Increase in commercial and U.S. Government receivables (89) (173)
Decrease (increase) in inventories (32) 27
Additions to insurance policy acquisition costs (196) (166)
Decrease (increase) in other assets 17 (43)
Increase in accounts payable 33 12
Increase (decrease) in accrued liabilities (101) 95
Increase in unearned insurance premiums and reserves for
insurance losses and adjustment expenses 43 18
Other - net (2) 7
Net cash provided by operating activities 954 889
Cash flows from investing activities:
Purchases of investments (1,258) (1,696)
Proceeds from disposition of securities:
Sales of:
Securities available for sale 627 737
Securities held to maturity 9 10
Maturities and calls 167 490
Proceeds from disposition of other investments 29 53
Finance receivables:
Originated or purchased (4,703) (4,246)
Repaid or sold 4,173 3,635
Cash used in acquisition of business (40) -
Net proceeds from sale of business - 118
Capital expenditures (197) (198)
Other investing activities - net 15 43
Net cash used by investing activities (1,178) (1,054)
Cash flows from financing activities:
Decrease in short-term debt (46) (33)
Proceeds from issuance of long-term debt 2,347 1,854
Principal payments on long-term debt (1,927) (1,619)
Interest-sensitive insurance products:
Receipts 231 198
Return of account balances (193) (92)
Proceeds from exercise of stock options 32 11
Purchases of Textron common stock (93) -
Dividends paid (100) (94)
Net cash provided by financing activities 251 225
Effect of foreign exchange rate changes on cash 2 1
Net increase in cash 29 61
Cash at beginning of period 49 26
Cash at end of period $ 78 $ 87
See notes to consolidated financial statements.
</TABLE>
Item 1. FINANCIAL STATEMENTS (Continued)

TEXTRON INC.
Notes to Consolidated Financial Statements (unaudited)


Note 1: Summary of significant accounting policies

The financial statements should be read in conjunction with the
financial statements included in Textron's Form 10-K for the year
ended December 31, 1994. The financial statements reflect all
adjustments (consisting only of normal recurring adjustments) which
are, in the opinion of management, necessary for a fair presentation
of Textron's consolidated financial position at September 30, 1995 and
December 31, 1994 and its consolidated results of operations for each
of the respective three and nine month periods ended September 30,
1995 and October 1, 1994 and consolidated cash flows for each of the
nine month periods ended September 30, 1995 and October 1, 1994. The
results of operations for the nine months ended September 30, 1995 are
not necessarily indicative of results for the full year.

Note 2: Acquisition

In October 1995, Textron acquired Elco Industries, Inc., a
manufacturer and distributor of fastening products and systems, for an
aggregate cost of approximately $230 million ($180 million paid
in cash, plus debt of Elco and expenses).

Note 3: Investments
<TABLE>
<CAPTION>
September 30, December 31,
1995 1994
(In millions)
<C> <C> <C>
Debt and marketable equity securities
available for sale, at estimated fair value
(amortized cost: $2,512 and $2,610) $2,640 $2,511
Debt securities to be held to maturity, at amortized
cost (estimated fair value: $2,758 and $2,294) 2,606 2,470
Other 380 313
$5,626 $5,294
</TABLE>

In the third quarter of 1995, an investment in the held to maturity
category with an amortized cost of $8 million was sold due to a
significant deterioration in the issuer's creditworthiness.

Note 4: Finance receivables - net
<TABLE>
<CAPTION>
September 30, December 31,
1995 1994
(In millions)
<S> <C> <C>
Finance receivables $9,971 $9,084
Less allowance for credit losses 272 250
Less finance-related insurance reserves and
claims 261 251
$9,438 $8,583
</TABLE>
Note 5: Inventories
<TABLE>
<CAPTION>
September 30, December 31,
1995 1994
(In millions)
<S> <C> <C>
Finished goods $ 370 $288
Work in process 901 948
Raw materials 192 212
1,463 1,448
Less progress and advance payments 219 237
$1,244 $1,211
</TABLE>
Note 6: Insurance reserves and claims
<TABLE>
<CAPTION>
September 30, December 31,
1995 1994
(In millions)
<S> <C> <C>
Paul Revere:
Future policy benefits $1,289 $1,193
Unpaid claims and claim expenses 1,794 1,576
Other policyholder funds 1,833 1,714
Other 235 202
$5,151 $4,685
</TABLE>

Note 7: Contingencies

There are pending or threatened against Textron and its subsidiaries
lawsuits and other proceedings, some of which allege violations of
federal government procurement regulations, involve environmental
matters, or are or purport to be class actions. Among these suits and
proceedings are some which seek compensatory, treble or punitive
damages in substantial amounts; fines, penalties or restitution; the
cleanup of allegedly hazardous wastes; or, under federal government
procurement regulations, could result in suspension or debarment of
Textron or its subsidiaries from U.S. Government contracting for a
period of time. These suits and proceedings are being defended or
contested on behalf of Textron and its subsidiaries. On the basis of
information presently available, Textron believes that any such
liability or the impact of the application of relevant government
regulations would not have a material effect on Textron's net income
or financial condition.

Note 8: Financial information by borrowing group

Textron consists of two borrowing groups - the Textron Parent Company
Borrowing Group and its finance and insurance subsidiaries.

The Textron Parent Company Borrowing Group is comprised of all
entities of Textron other than its finance and insurance subsidiaries.
The financial statements of this group as set forth below reflect
Textron's investments in its finance and insurance subsidiaries on the
equity basis. Its sources of cash flow include dividends paid by the
finance and insurance subsidiaries, as well as cash generated by other
operating units.

The finance and insurance subsidiaries finance their respective
operations by borrowing from their own group of external creditors.

Item 1 FINANCIAL STATEMENTS (Continued)
Note 8: Financial information by borrowing group (continued)
<TABLE>
TEXTRON PARENT COMPANY BORROWING GROUP
(unaudited) (In millions)
<CAPTION>
Three Months Ended Nine Months Ended
September 30, October 1, September 30, October 1,
Statement of Income 1995 1994 1995 1994
<S> <C> <C> <C> <C>
Revenues $1,558 $1,622 $4,763 $5,086
Costs and expenses
Cost of sales 1,276 1,330 3,905 4,241
Selling and administrative 159 169 474 500
Interest 46 52 148 160
Total costs and expenses 1,481 1,551 4,527 4,901
77 71 236 185
Pretax income of finance and insurance
subsidiaries 131 114 362 354
Income before income taxes 208 185 598 539
Income taxes (82) (71) (236) (207)
Elimination of minority interest in net
income of Paul Revere (4) (3) (10) (11)
Net income $ 122 $ 111 $ 352 $ 321
</TABLE>
<TABLE>
<CAPTION>
September 30, December 31,
Balance Sheet 1995 1994
<S> <C> <C>
Assets
Cash $ 57 $ 20
Receivables - net 787 702
Inventories 1,244 1,211
Investments in finance and insurance subsidiaries 2,506 2,246
Property, plant and equipment - net 1,181 1,146
Goodwill, less accumulated amortization of $222 and $194 1,207 1,231
Other assets (including net prepaid income taxes) 1,200 1,262
Total assets $8,182 $7,818
Liabilities and shareholders' equity
Accounts payable and accrued liabilities (including income taxes) $3,287 $3,354
Debt 1,669 1,582
Shareholders' equity 3,226 2,882
Total liabilities and shareholders' equity $8,182 $7,818
</TABLE>
Item 1. FINANCIAL STATEMENTS (Continued)
Note 8: Financial information by borrowing group (continued)
<TABLE>
TEXTRON PARENT COMPANY BORROWING GROUP (continued)
(unaudited) (In millions)
<CAPTION>
Nine Months Ended
September 30, October 1,
Statement of Cash Flows 1995 1994
<S> <C> <C>
Cash flows from operating activities:
Net income $352 $321
Adjustments to reconcile net income to net cash provided by operating
activities:
Undistributed earnings of finance and insurance subsidiaries (117) (121)
Depreciation and amortization 165 182
Deferred income taxes 24 8
Changes in assets and liabilities excluding those
related to acquisitions and divestitures:
Increase in receivables (89) (156)
Decrease (increase) in inventories (32) 27
Decrease (increase) in other assets 41 (82)
Increase (decrease) in accounts payable and accrued liabilities (64) 148
Other - net 46 30
Net cash provided by operating activities 326 357
Cash flows from investing activities:
Net proceeds from sale of business - 118
Capital expenditures (180) (176)
Other investing activities - net (13) 43
Net cash used by investing activities (193) (15)
Cash flows from financing activities:
Decrease in short-term debt (1) (31)
Proceeds from issuance of long-term debt 810 560
Principal payments on long-term debt (722) (714)
Proceeds from exercise of stock options 32 11
Purchases of Textron common stock (93) -
Purchases of Textron common stock from Paul Revere (22) (25)
Dividends paid (100) (94)
Net cash used by financing activities (96) (293)
Effect of foreign exchange rates on cash - 2
Net increase in cash 37 51
Cash at beginning of period 20 12
Cash at end of period $ 57 $ 63
</TABLE>
Item 1 FINANCIAL STATEMENTS (Continued)
Note 8: Financial information by borrowing group (continued)
<TABLE>
FINANCE AND INSURANCE SUBSIDIARIES
(unaudited) (In millions)
<CAPTION>
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
Statement of Income 1995 1994 1995 1994
<S> <C> <C> <C> <C>
Revenues
Interest, discount and service charges $ 397 $ 332 $1,165 $ 981
Credit life, credit disability and
casualty insurance premiums 87 75 250 208
Non-cancellable disability income, life
and group insurance premiums 270 240 786 700
Investment income (including net
realized investment gains) 113 112 350 331
Total revenues 867 759 2,551 2,220
Costs and expenses
Selling and administrative 225 207 663 615
Interest 152 116 461 329
Provision for losses on collection of
finance receivables, less recoveries 42 37 120 117
Credit life, credit disability and
casualty insurance losses and
adjustment expenses, less recoveries 39 33 109 95
Death and other insurance benefits 112 114 355 332
Increase in insurance policy liabilities 132 109 380 297
Amortization of insurance policy
acquisition costs 34 29 101 81
Total costs and expenses 736 645 2,189 1,866
Income before income taxes 131 114 362 354
Income taxes (51) (44) (141) (138)
Net income 80 70 221 216
Minority interest in net income (4) (3) (10) (11)
Textron's equity in net income $ 76 $ 67 $ 211 $ 205
</TABLE>

Item 1. FINANCIAL STATEMENTS (Continued)

Note 8: Financial information by borrowing group (continued)
<TABLE>
FINANCE AND INSURANCE SUBSIDIARIES
(unaudited) (In millions)
<CAPTION>
September 30, December 31,
Balance Sheet 1995 1994
<S> <C> <C>
Assets
Cash $ 21 $ 29
Investments 5,589* 5,265
Finance receivables - net 9,472 8,622
Property, plant and equipment - net 107 107
Insurance policy acquisition costs 998 911
Goodwill, less accumulated amortization of $202 and $187 273 281
Other assets 1,206* 633
Total assets $17,666 $15,848
Liabilities and equity
Accounts payable and accrued liabilities (including income
taxes) $1,260 $ 953
Insurance reserves and claims 5,151 4,685
Debt 8,536 7,782
Equity:
Textron 2,506 2,246
Minority interest in Paul Revere 213 182
Total liabilities and equity $17,666 $15,848





* In the third quarter of 1995, Paul Revere transferred $561 million of
investments into a trust fund in connection with a reinsurance transaction.
</TABLE>
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
<TABLE>
TEXTRON INC.
Revenues and Income by Business Segment
(In millions)
<CAPTION>
Three Months Ended Nine Months Ended
September 30, October 1, September 30, October 1,
1995 1994 1995 1994
REVENUES
<S> <C> <C> <C> <C>
MANUFACTURING:
Aircraft $ 609 $ 549 $1,786 $1,589
Automotive 349 341 1,171 1,152
Industrial 324 339 1,026 1,078
Systems and Components 276 392 780 1,265
1,558 1,621 4,763 5,084
FINANCIAL SERVICES:
Finance 499 421 1,461 1,227
Paul Revere 368 338 1,090 993
867 759 2,551 2,220
Total revenues $2,425 $2,380 $7,314 $7,304
INCOME
MANUFACTURING:
Aircraft $ 66 $ 56 $ 171 $ 131
Automotive 26 23 99 101
Industrial 36 37 120 113
Systems and Components 24 30 66 56
152 146 456 401
FINANCIAL SERVICES:
Finance 96 86 272 247
Paul Revere 35 28 90 107
131 114 362 354
Segment operating income 283 260 818 755
Corporate expenses and other - net (29) (24)* (72) (58)*
Interest expense - net (46) (51) (148) (158)
Income before income taxes $ 208 $ 185 $ 598 $ 539



* Includes a pretax charge of $9 million related to the early redemption of
debt.
</TABLE>
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)

Financial Condition

Textron Parent Company Borrowing Group: During the nine months ended
September 30, 1995, the Textron Parent Company Borrowing Group's operating
activities provided cash of $326 million versus $357 million during the
corresponding period of 1994, the detail of which is presented on page 9. Cash
outflows for 1995 were affected by an increase in receivables and inventory due
principally to increased business and a decrease in accrued liabilities due to
increased tax payments, partially offset by reductions of cash value of company-
owned life insurance (approximately $90 million). The group's debt increased by
$87 million principally as a result of cash used for capital expenditures,
purchases of Textron common stock and payments of dividends over the $326
million of cash provided by operations. Its ratio of debt to total capital was
34% at September 30, 1995, down from 35% at December 31, 1994.

During the nine months ended October 1, 1994, the Group's operating activities
provided cash of $357 million up from $299 million during the corresponding
period of 1993. The improvement was due to (a) increased income, (b) higher
payables due primarily to the timing of dividend payments in 1994 and (c)
increased customer deposits, partially offset by higher receivables, due
primarily to changed payment terms with certain customers. The Group's debt
decreased by $174 million principally as a result of cash provided by operations
and the proceeds from the sale of Homelite. Its ratio of debt to total capital
was 38% at October 1, 1994, down from 42% at year end 1993.

The Group's credit facilities not used or reserved as support for outstanding
commercial paper or bank borrowings at September 30, 1995 were $827 million.
Textron had $211 million available at September 30, 1995 for unsecured debt
securities under its shelf registration statement filed with the Securities and
Exchange Commission. In October 1995, Textron filed a shelf registration
statement with the Securities and Exchange Commission for the issuance of up to
an additional aggregate amount of $800 million of (a) debt issuable by Textron
and (b) preferred securities issuable by entities formed by Textron as to which
Textron would provide certain guarantees.

In 1994, Textron reactivated its program to purchase up to five million shares
of its common stock from time to time in the open market as conditions warrant.
In February 1995, Textron announced that it may purchase up to an additional
five million shares of its common stock under the program. In June 1995,
Textron completed the purchase of the first five million shares under the
program. No additional shares had been purchased as of October 28, 1995.

Management believes that the Group will continue to have adequate access to
credit markets and that its credit facilities and cash flows from operations
- --including dividends received from Textron's finance and insurance operations--
will continue to be more than sufficient to meet its operating needs and to
finance growth.

Finance and insurance subsidiaries: The finance and insurance subsidiaries paid
dividends of $94 million and $84 million to the Textron Parent Company Borrowing
Group during the nine month periods ended September 30, 1995 and October 1,
1994, respectively.

In June 1995, Avco Financial Services (AFS) filed a shelf registration statement
with the Securities and Exchange Commission, increasing the amount of registered
debt available for issuance by $1.5 billion. During the nine months ended
September 30, 1995, AFS issued $1.2 billion of unsecured debt securities,
including $892 million under its shelf registration statements. AFS had $1.5
billion and $423 million available at September 30, 1995 for unsecured debt
securities under its shelf registration statements with the Securities and
Exchange Commission and Canadian provincial security exchanges, respectively.

During the nine months ended September 30, 1995, Textron Financial Corporation
(TFC) issued $133 million of medium-term notes under a $500 million medium-term
note facility under Rule 144A of the Securities Act of 1933, as amended. TFC
had $367 million available under this facility at September 30, 1995.

During the nine months ended September 30, 1995, the finance subsidiaries had
$727 million of interest rate exchange agreements go into effect. Of these,
$250 million expire in 1996 and had the effect of exchanging the indices used to
determine interest expense under certain variable rate borrowings at
September 30, 1995 for the purpose of better matching the rate of interest
incurred on financing with the rate of interest earned on certain of their
variable rate finance receivables. The balance of the agreements, which have a
weighted average original term of 2.4 years and expire through 1999, had the
effect of fixing the rate of interest at approximately 8.1% on $477 million of
variable rate borrowings at September 30, 1995.

Results of Operations - Three months ended September 30, 1995 vs. Three months
ended October 1, 1994

Textron reported 1995 third quarter earnings per share of $1.41, up 15% from
1994 earnings per share of $1.23, reflecting higher net income and a decreased
number of average shares outstanding. Net income in 1995 of $122 million was up
from 1994 net income of $111 million. Revenues were unchanged at $2.4 billion,
reflecting the impact of divestitures in 1994. Excluding the revenues of these
divested businesses, revenues in the third quarter increased 9% over 1994.

The Aircraft segment's revenues and income increased $60 million (11%) and $10
million (18%), respectively, due to improvements at both Bell Helicopter and
Cessna Aircraft. Bell Helicopter's revenues and income increased primarily as a
result of higher international aircraft sales and higher revenues under the V-22
engineering and manufacturing development contract. Cessna's revenues and
income increased due to stronger aircraft deliveries. Cessna's operating margin
improved despite higher product development expenses related to two new Citation
aircraft models. An announcement was made in June 1995 that the JPATS contract
for a new U.S. military trainer would be awarded to a competitor. The award is
the subject of pending protests filed by Textron and Rockwell International with
the U.S. General Accounting Office.

The Automotive segment's revenues and income increased $8 million (2%) and $3
million (13%), respectively, despite lower automotive production in North
America, as a result of increased production of models which have Textron
content.

The Industrial segment's revenues decreased $15 million (4%) and income
approximated last year's level, both reflecting the divestiture of the Homelite
division in August 1994. Excluding the impact of Homelite, revenues increased
6% and income increased 11%, primarily due to higher sales in the fastening
systems and contractor tool businesses.

The Systems and Components segment's revenues decreased $116 million (30%) and
income decreased $6 million (20%). The decrease in revenues and income was due
primarily to the divestiture of the Textron Lycoming Turbine Engine division in
October 1994 and to reduced shipments on certain commercial aerospace contracts
at other divisions.

The Finance segment's revenues increased $78 million (19%), while income
increased $10 million (12%). AFS' revenues increased, due primarily to (a) a
higher level of finance receivables outstanding, (b) an increase in earned
insurance premiums, and (c) an increase in investment income, due to higher
yields and a higher level of invested assets, partially offset by a decline in
yields on finance receivables, reflecting an increase in the level of retail
installment contracts outstanding. Its income increased due to those factors,
partially offset by an increase in the average cost of borrowed funds. Revenues
at TFC increased, due to a higher level of finance receivables outstanding and
higher yields on finance receivables, reflecting the higher interest rate
environment. Its income increased as the benefit of the higher revenues was
partially offset by an increase in the average cost of borrowed funds.

Paul Revere's revenues increased $30 million (9%), due to continued premium
growth in its individual disability insurance and group insurance lines of
business, partially offset by reduced net investment income, attributable to the
transfer of investments in connection with a reinsurance transaction completed
in the third quarter. Its income increased $7 million (25%), primarily as a
result of the higher premium revenues and improved expense ratios across all
business lines. The individual disability insurance benefit ratio improved in
the third quarter of 1995 to 83.5%, from 85.3% in the third quarter of 1994 and
87.2% in the second quarter of 1995, due primarily to the reinsurance
transaction. Without this transaction, the benefit ratio for the quarter would
have been 87.5% as higher claims in the excess risk reinsurance line more than
offset an improved benefit ratio in the core individual disability insurance
line of business.

Corporate expenses and other - net for the three months ended September 30, 1995
were higher than the corresponding level in 1994, as a result of (a) increased
compensation expense due to appreciation in the market value of Textron's common
stock and (b) expenses related to acquisition activities, partially offset by a
pretax charge in 1994 related to the early redemption of debt. Lower interest
expense of the Textron Parent Company Borrowing Group primarily reflected a
lower level of average borrowing. The quarter's results reflected a slightly
higher effective income tax rate than the corresponding prior year rate.

Results of Operations - Nine months ended September 30, 1995 vs. Nine months
ended October 1, 1994

Earnings per share for the first nine months of 1995 were $4.05, up 14% from the
$3.54 reported for the corresponding period in 1994, reflecting higher net
income and a decreased number of average shares outstanding. Net income in 1995
was $352 million, up from $321 million for 1994. Revenues were unchanged at
$7.3 billion, reflecting the impact of divestitures in 1994. Excluding the
revenues of these divested businesses, revenues for the first nine months
increased 9% over 1994.

The Aircraft segment's revenues and income increased $197 million (12%) and $40
million (30%), respectively, due to improvements at both Bell Helicopter and
Cessna Aircraft. Bell Helicopter's revenues increased primarily as a result of
higher international aircraft sales and higher revenues under the V-22
engineering and manufacturing development contract, partially offset by lower
foreign military aircraft sales. Bell's income increased as a result of the
higher revenues, partially offset by increased product development expenses
related to new helicopter models. Cessna's income increased due to higher
revenues, an improved operating margin and lower bid and proposal expenses for
the JPATS competition for a new U.S. military trainer, partially offset by
higher product development expenses, principally related to two new Citation
aircraft models.

The Automotive segment's revenues increased $19 million (2%), while income
decreased $2 million (2%), due to higher start-up costs related to the launch of
new products and facilities.

The Industrial segment's revenues decreased $52 million (5%), while income
increased $7 million (6%). Excluding the impact of the 1994 divestiture of the
Homelite division, revenues and income increased 15% and 23%, respectively, as a
result of higher fastening systems sales (including Avdel's results for nine
months in 1995 compared with six months in 1994) and increased contractor tool
sales.

The Systems and Components segment's revenues decreased $485 million (38%),
while income increased $10 million (18%). The decrease in revenues was due to
the divestiture of the Textron Lycoming Turbine Engine division in October 1994
and to reduced shipments on certain U.S. Government contracts and commercial
aerospace contracts at other divisions. Income for 1994 reflected provisions
for the consolidation of certain manufacturing operations and legal matters and
charges related to certain valuation adjustments at the Textron Lycoming Turbine
Engine division. Excluding Lycoming Turbine Engine and these provisions from
1994, income decreased 11%, due primarily to lower revenues.

The Finance segment's revenues increased $234 million (19%), while income
increased $25 million (10%). AFS' revenues increased, due primarily to (a) a
higher level of finance receivables outstanding, (b) an increase in earned
insurance premiums, and (c) an increase in investment income, due to higher
yields and a higher level of invested assets, partially offset by a decline in
yields on finance receivables, reflecting an increase in the level of retail
installment contracts outstanding. Its income increased due to those factors, a
decrease in insurance losses and a decrease in the operating expense ratio,
partially offset by an increase in the average cost of borrowed funds. Revenues
at TFC increased, due to a higher level of finance receivables outstanding and
higher yields on finance receivables, reflecting the higher interest rate
environment, partially offset by higher leveraged lease income in 1994 and lower
fee income in 1995. Its income increased due to those factors and a decrease in
loan loss provisions, reflecting an improvement in equipment portfolios and a
stabilization of nonperforming real estate loans, partially offset by an
increase in the average cost of borrowed funds.

Paul Revere's revenues increased $97 million (10%), due to continued premium
growth in its individual disability insurance and group insurance lines of
business and higher net investment income despite the reinsurance transaction
described above, partially offset by lower net realized investment gains. Its
income decreased $17 million (16%), primarily as a result of a higher individual
disability insurance benefit ratio and lower net realized investment gains ($17
million in 1995 vs. $22 million in 1994), partially offset by a lower benefit
ratio in the group disability insurance line of business, increased premium
volume, and improved expense ratios across all lines of business. The higher
benefit ratio (86.6% vs. 80.8%) in the individual disability insurance business
was the result of adverse claims experience from the block of policies issued
between 1985 and 1989, especially in Florida and California, partially offset by
the favorable impact on the benefit ratio of a reinsurance transaction in the
third quarter of 1995. The ratio would have been 88.0% without this
transaction. In addition, business issued to physicians has performed below
expectations.

Corporate expenses and other - net for the nine months ended September 30, 1995
were higher than the corresponding level in 1994, primarily as a result of (a)
increased compensation expense due to appreciation in the market value of
Textron's common stock and (b) foreign exchange losses in 1995, partially offset
by a pretax charge in 1994 related to the early redemption of debt. Lower
interest expense of the Textron Parent Company Borrowing Group reflected a lower
level of average borrowing, partially offset by an increased average cost of
borrowing. Results for the nine months ended September 30, 1995 reflected a
slightly higher effective income tax rate than the corresponding prior year
rate.

PART II. OTHER INFORMATION


Item 5. OTHER INFORMATION

On September 27, 1995, Textron's Board of Directors
approved the renewal of Textron's existing Shareholder
Rights Plan by adopting a Renewed Rights Agreement
between the Company and First Chicago Trust Company of
New York, as rights agent (the "Renewed Rights
Agreement"). Pursuant to the Renewed Rights Agreement,
one new right (a "Right") will be issued for each share
of common stock, par value $0.125 per share, of the
Company (the "Common Stock") outstanding upon the
"Expiration Date" (as defined in the Company's existing
rights agreement dated as of March 8, 1986 between
Textron and Morgan Shareholder Services Trust Company
[currently known as First Chicago Trust Company of New
York], as amended and restated as of December 16, 1987)
(the "Record Date") and for each share of Common Stock
issued between the Record Date and the Distribution Date
(as defined in the Renewed Rights Agreement). Each new
Right will initially represent the right to purchase
from Textron one one-hundredth of a share of Series C
Junior Participating Preferred Stock, upon the terms and
subject to the conditions set forth in the Renewed
Rights Agreement. The new Rights are redeemable under
certain circumstances at $.05 per Right and will expire
on September 27, 2005, subject to extension or earlier
redemption.

The Shareholder Rights Plan is designed to deter
coercive takeover tactics and to prevent an acquirer
from gaining control of the Company without offering a
fair price to all of Textron's shareholders. The plan
is not aimed at preventing a takeover, but is intended
to preserve the Board's bargaining power and flexibility
to maximize value for all Textron shareholders.

The description and terms of the new Rights are set
forth in the Renewed Rights Agreement, a copy of which
is filed herewith and is incorporated herein by
reference.

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

4 Renewed Rights Agreement dated as of September 27, 1995
between Textron Inc. and First Chicago Trust Company of New
York.

12.1 Computation of ratio of income to fixed charges of the Textron
Parent Company Borrowing Group.

12.2 Computation of ratio of income to fixed charges of Textron Inc.
including all majority-owned subsidiaries.

27 Financial Data Schedule

(b) Reports on Form 8-K

No reports on Form 8-K were filed during the third quarter ended
September 30, 1995.


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.

TEXTRON INC.

Date: November 10, 1995 s/S. L. Key
S. L. Key
Executive Vice President and Chief
Financial Officer
(principal financial officer)
LIST OF EXHIBITS

The following exhibits are filed as part of this report on Form 10-Q:

<TABLE>
<CAPTION>
Name of Exhibit

<C> <S>
4 Renewed Rights Agreement dated as of September 27, 1995 between Textron Inc.
and First Chicago Trust Company of New York

12.1 Computation of ratio of income to fixed charges of the Textron Parent Company
Borrowing Group

12.2 Computation of ratio of income to fixed charges of Textron Inc. including all
majority-owned subsidiaries

27 Financial Data Schedule
</TABLE>