Textron
TXT
#1412
Rank
$15.69 B
Marketcap
$88.06
Share price
0.27%
Change (1 day)
15.16%
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 April 4, 1998
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 May 2, 1998 - 163,612,000 shares


PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS
<TABLE>
TEXTRON INC.
Condensed Consolidated Statement of Income (unaudited)
(Dollars in millions except per share amounts)
<CAPTION>
Three months ended
April 4, March 29,
1998 1997
<S> <C> <C>
Revenues
Manufacturing sales $ 2,167 $ 2,021
Finance revenues 551 530
Total revenues 2,718 2,551
Costs and expenses
Cost of sales 1,765 1,656
Selling and administrative 389 362
Interest 189 183
Provision for losses on collection of finance 63 64
receivables
Other 73 70
Total costs and expenses 2,479 2,335
Income before income taxes and distributions
on preferred securities of subsidiary trust 239 216
Income taxes (91) (85)
Distributions on preferred securities of subsidiary
trust, net of income taxes (6) (6)
Net income $ 142 $ 125
Earnings per common share:
Basic $ .87 $ .75
Diluted .85 .73
Average shares outstanding:
Basic 165,897,000
162,809,000
Diluted 170,388,000
167,155,000
Dividends per share:
$2.08 Preferred stock, Series A $ .52 $ .52
$1.40 Preferred stock, Series B $ .35 $ .35
Common stock $ .285 $ .25
</TABLE>

See notes to condensed consolidated financial statements.
Item 1. FINANCIAL STATEMENTS (Continued)

<TABLE>
TEXTRON INC.
Condensed Consolidated Balance Sheet (unaudited)
(Dollars in millions)
<CAPTION>
April 4, January 3,
1998 1998
<S> <C> <C>
Assets
Cash $ 30 $ 87
Investments 909 844
Receivables - net:
Finance 10,303 10,226
Commercial and U.S. government 1,050 920
11,353 11,146
Inventories 1,568 1,349
Property, plant, and equipment, less accumulated
depreciation of $1,852 and $1,827 1,925 1,860
Goodwill, less accumulated amortization of $479 and
$465 1,917 1,753
Other (including net prepaid income taxes) 1,794 1,571
Total assets $ 19,496 $ 18,610
Liabilities and shareholders' equity
Liabilities
Accounts payable $ 964 $ 963
Accrued postretirement benefits other than pensions 795 799
Other accrued liabilities (including income taxes) 2,785 2,641
Debt:
Parent Group 1,706 1,221
Finance Group 9,401 9,275
11,107 10,496
Total liabilities 15,651 14,899
Textron - obligated mandatorily redeemable
preferred securities of subsidiary trust holding
solely Textron junior subordinated debt securities 483 483
Shareholders' equity
Capital stock:
Preferred stock 13 13
Common stock 24 24
Capital surplus 865 830
Retained earnings 3,457 3,362
Accumulated other comprehensive income (58) (62)
4,301 4,167
Less cost of treasury shares 939 939
Total shareholders' equity 3,362 3,228
Total liabilities and shareholders' equity $ 19,496 $ 18,610

Common shares outstanding 163,361,000
162,343,000
</TABLE>
See notes to condensed consolidated financial statements.
Item 1. FINANCIAL STATEMENTS (Continued)
<TABLE>
TEXTRON INC.
Condensed Consolidated Statement of Cash Flows (Unaudited)
(In millions)
<CAPTION>

Three Months Ended
April 4, March 29,
1998 1997
<S> <C> <C>
Cash flows from operating activities:
Net income $ 142 $ 125
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation 70 60
Amortization 46 42
Provision for losses on receivables 65 66
Changes in assets and liabilities excluding those
related to acquisitions and divestitures:
Increase in commercial and U.S. government (90) (8)
receivables
Increase in inventories (156) (138)
Increase in other assets (143) (8)
Increase (decrease) in accounts payable (14) 14
Increase (decrease) in accrued liabilities 111 (1)
Other - net 5 (25)
Net cash provided by operating activities 36 127
Cash flows from investing activities:
Purchases of investments (215) (50)
Proceeds from disposition of investments 130 34
Maturities and calls of investments 24 9
Finance receivables:
Originated or purchased (2,170) (1,776)
Repaid or sold 2,105 1,582
Cash used in acquisitions (227) (348)
Cash received from dispositions - 549
Capital expenditures (86) (88)
Other investing activities - net (7) 13
Net cash used by investing activities (446) (75)
Cash flows from financing activities:
Increase (decrease) in short-term debt (101) 240
Proceeds from issuance of long-term debt 1,416 798
Principal payments on long-term debt (944) (966)
Proceeds from exercise of stock options 30 16
Purchases of Textron common stock - (6)
Dividends paid (48) (41)
Net cash provided by financing activities 353 41
Net increase (decrease) in cash (57) 93
Cash at beginning of period 87 47
Cash at end of period $ 30 $ 140
</TABLE>
See notes to condensed consolidated financial statements.
TEXTRON INC.
Notes to Condensed Consolidated Financial Statements (unaudited)

Note 1: Basis of presentation

The financial statements should be read in conjunction with the
financial statements included in Textron's Annual Report on Form 10-K
for the year ended January 3, 1998. 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 April 4,
1998, and its consolidated results of operations and cash flows for
each of the respective three month periods ended April 4, 1998 and
March 29, 1997. Business segment data has been reclassified to
reflect the transfer of Lycoming from the Aircraft segment to the
Industrial segment.

Note 2: Earnings per Share

In 1997, Textron adopted FAS 128 "Earnings Per Share." FAS 128
requires companies to present basic and diluted earnings per share
amounts. The dilutive effect of convertible preferred stock and stock
options was 4,436,000 and 4,491,000 shares for the three month periods
ending April 4, 1998 and March 29, 1997, respectively. Income
available to common shareholders used to calculate both basic and
diluted earnings per share approximated net income for both periods.

Note 3: Inventories
<TABLE>
<CAPTION>

April 4, January 3,
1998 1998
(In millions)
<S> <C> <C>
Finished goods $ 458 $ 454
Work in process 865 675
Raw materials 420 366
1,743 1,495
Less progress payments and customer deposits 175 146
$1,568 $1,349

</TABLE>

Note 4: Textron-obligated mandatorily redeemable preferred securities of
subsidiary trust holding solely Textron junior subordinated debt
securities

In 1996, a trust sponsored and wholly-
owned by Textron issued preferred securities to the public (for $500
million) and shares of its common securities to Textron (for $15.5
million), the proceeds of which were invested by the trust in $515.5
million aggregate principal amount of Textron's newly issued 7.92%
Junior Subordinated Deferrable Interest Debentures, due 2045. The
debentures are the sole asset of the trust. The amounts due to the
trust under the debentures and the related income statement amounts
have been eliminated in Textron's consolidated financial statements.



Note 4: Textron-obligated mandatorily redeemable preferred securities of
subsidiary trust holding solely Textron junior subordinated debt
securities (Continued)

The preferred securities accrue and pay cash distributions quarterly
at a rate of 7.92% per annum. Textron has guaranteed, on a
subordinated basis, distributions and other payments due on the
preferred securities. The guarantee, when taken together with
Textron's obligations under the debentures and in the indenture
pursuant to which the debentures were issued and Textron's obligations
under the Amended and Restated Declaration of Trust governing the
trust, provides a full and unconditional guarantee of amounts due on
the preferred securities.

The preferred securities are mandatorily redeemable upon the maturity
of the debentures on March 31, 2045, or earlier to the extent of any
redemption by Textron of any debentures. The redemption price in
either such case will be $25 per share plus accrued and unpaid
distributions to the date fixed for redemption.

Note 5: Contingencies

Textron is subject to a number of lawsuits, investigations and claims
arising out of the conduct of its business, including those relating
to commercial transactions, government contracts, product liability,
and environmental, safety and health matters. Some seek compensatory,
treble or punitive damages in substantial amounts; fines, penalties or
restitution; or remediation of contamination. Some are or purport to
be class actions. Under federal government procurement regulations,
some could result in suspension or debarment of Textron or its
subsidiaries from U.S. government contracting for a period of time. On
the basis of information presently available, Textron believes that
any liability for these suits and proceedings would not have a
material effect on Textron's net income or financial condition.

Note 6: Comprehensive Income

In 1998, Textron adopted FAS 130,
"Reporting Comprehensive Income." FAS 130 establishes new rules for
the reporting and display of comprehensive income and its components;
however, the adoption of this Statement had no impact on Textron's net
income or shareholders' equity. FAS 130 requires unrealized gains or
losses on the Company's available-for-sale securities and foreign
currency translation adjustments, which prior to adoption were
reported separately in shareholders' equity, to be included in other
comprehensive income. Prior year financial statements have been
reclassified to conform to the requirements of FAS 130.

During the first quarter of 1998 and
1997, total comprehensive income amounted to $146 million and $90
million, respectively.




Note 7: Financial information by borrowing group

Textron consists of two borrowing groups - the Textron Parent Company
Borrowing Group (Parent Group) and Textron's finance subsidiaries
(Finance Group). The Parent Group consists of all entities of Textron
(primarily manufacturing) other than its wholly-owned finance
subsidiaries. The Finance Group consists of Avco Financial Services
(AFS) and Textron Financial Corporation (TFC). Summarized financial
information for the Parent Group includes the Finance Group on a one-
line basis under the equity method of accounting.

Item 1 FINANCIAL STATEMENTS (Continued)
Note 7: Financial information by borrowing group (continued)
<TABLE>
PARENT GROUP
(unaudited) (In millions)
<CAPTION>

Three Months Ended
April 4, March 29,
Condensed Statement of Income 1998 1997
<S> <C> <C>
Sales $2,167 $ 2,021
Costs and expenses
Cost of sales 1,765 1,656
Selling and administrative 221 206
Interest 36 39
Total costs and expenses 2,022 1,901
145 120
Pretax income of Finance Group 94 96
Income before income taxes and distribution on
preferred securities of subsidiary trust 239 216
Income taxes (91) (85)
Distributions on preferred securities of subsidiary
trust, net of income (6) (6)
taxes
Net income $ 142 $ 125
</TABLE>
<TABLE>
<CAPTION>
April 4, January 3,
Condensed Balance Sheet 1998 1998
Assets
<S> <C> <C>
Cash $ 7 $ 30
Receivables - net 1,050 920
Inventories 1,568 1,349
Investments in Finance Group 1,606 1,620
Property, plant and equipment - net 1,825 1,761
Goodwill 1,733 1,567
Other assets (including net prepaid income taxes) 1,517 1,311
Total assets $9,306 $8,558
Liabilities and shareholders' equity
Accounts payable and accrued liabilities (including $3,755 $3,626
income taxes)
Debt 1,706 1,221
Textron - obligated mandatorily redeemable preferred
securities of
subsidiary trust holding solely Textron junior 483 483
subordinated debt
securities
Shareholders' equity 3,362 3,228
Total liabilities and shareholders' equity $9,306 $8,558
</TABLE>
Item 1. FINANCIAL STATEMENTS (Continued)
Note 7: Financial information by borrowing group (continued)
<TABLE>
PARENT GROUP (continued)
(Unaudited) (In millions)
<CAPTION>

Three Months Ended
April 4, March 29,
Condensed Statement of Cash Flows 1998 1997
<S> <C> <C>
Cash flows from operating activities:
Net income $142 $ 125
Adjustments to reconcile net income to net cash
provided (used) by operating activities:
Earnings of Finance Group (greater than) less
than distributions to Parent Group 44 (11)
Depreciation 64 55
Amortization 16 15
Changes in assets and liabilities excluding those
related to acquisitions and divestitures:
Increase in receivables (90) (8)
Increase in inventories (156) (138)
Increase in other assets (149) (25)
Increase in accounts payable and accrued 71 16
liabilities
Other - net 32 (8)
Net cash provided (used) by operating (26) 21
activities
Cash flows from investing activities:
Capital expenditures (82) (81)
Cash used in acquisitions (210) (324)
Cash received from dispositions - 549
Other investing activities - net 7 14
Net cash provided (used) by investing (285) 158
activities
Cash flows from financing activities:
Increase in short-term debt 23 8
Proceeds from issuance of long-term debt 645 690
Principal payments on long-term debt (339) (781)
Proceeds from exercise of stock options 30 16
Purchases of Textron common stock - (6)
Dividends paid (48) (42)
Contributions paid to Finance Group (23) -
Net cash provided (used) by financing 288 (115)
activities
Net increase (decrease) in cash (23) 64
Cash at beginning of period 30 24
Cash at end of period $ 7 $ 88

</TABLE>
Item 1 FINANCIAL STATEMENTS (Continued)
Note 7: Financial information by borrowing group (continued)
<TABLE>
FINANCE GROUP
(unaudited) (In millions)
<CAPTION>

Three Months Ended
Condensed Statement of Income March 31, March 31,
<S> <C> <C>
Revenues $ 551 $ 530
Costs and expenses
Selling and administrative 168 156
Interest 153 144
Provision for losses on collection of finance 63 64
receivables
Other 73 70
Total costs and expenses 457 434
Income before income taxes 94 96
Income taxes (36) (37)
Net income $ 58 $ 59
<\TABLE\


</TABLE>
<TABLE>
<CAPTION>
Condensed Balance Sheet March 31, December 31,
1998 1997
Assets
<S> <C> <C>
Cash $ 23 $ 57
Investments 909 844
Finance receivables - net 10,303 10,226
Other 820 783
Total assets $12,055 $ 11,910
Liabilities and equity
Accounts payable and accrued liabilities (including
income $1,048 $ 1,015
taxes)
Debt 9,401 9,275
Equity 1,606 1,620
Total liabilities and equity $12,055 $ 11,910
</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
April 4, March 29,
1998 1997
<S> <C> <C>
REVENUES
MANUFACTURING:
Aircraft $ 656 $ 679
Automotive 618 557
Industrial 893 785
2,167 2,021
FINANCE 551 530
Total revenues $2,718 $ 2,551
INCOME
MANUFACTURING:
Aircraft $ 61 $ 60
Automotive 56 50
Industrial 95 82
212 192
FINANCE 94 96
Segment operating income 306 288
Corporate expenses and other - net (31) (33)
Interest expense - net (36) (39)
Income before income taxes and distributions on
preferred securities of subsidiary trust $ 239 $ 216

</TABLE>

Liquidity and Capital Resources

The Statements of Cash Flows for Textron Inc. and the Parent Group detailing the
changes in cash balances are on pages 4 and 10, respectively. The Parent
Group's operating cash flow includes dividends received from the Finance Group
of $102 million and $48 million during the first quarters of 1998 and 1997,
respectively.

The Parent Group's debt to total capital ratio was 31% at April 4, 1998, up from
25% at year end. The Parent Group has credit facilities outstanding at April 4,
1998 aggregating $2.0 billion, $1.1 billion of which was not used or reserved as
support for outstanding commercial paper or bank borrowings. At March 31, 1998,
the Finance Group had credit facilities outstanding of approximately $5.4
billion, $750 million of which was available at quarter end. The Parent Group
and the Finance Group had $311 million and $616 million, respectively, available
at quarter end under their shelf registration statements with the Securities and
Exchange Commission and, for the Finance Group, the Canadian Provincial Security
Exchange. During the three months ended March 31, 1998, the Finance Group
issued $471 million of unsecured debt securities, including $406 million under
its shelf registration statements. In the first quarter, the Finance Group
increased its medium-term note facility by $750 million and issued $300 million
medium-term notes under this facility. The Finance Group had $542 million
available under the facility at March 31, 1998.

In the first quarter, Textron acquired the capital stock of Ransomes PLC, a UK-
based manufacturer of commercial turf-care machinery, and Sukosim, a German
fastener manufacturer. The cost of these acquisitions was approximately $290
million which includes notes issued for approximately $80 million, plus the
assumption of debt.

In the first quarter, the Finance Group had $83 million of interest rate
exchange agreements expire and $50 million of interest rate exchange agreements
go into effect. The new agreements, which have a weighted average original term
of 3.2 years and expire through 2002, had the effect of fixing the rate of
interest at approximately 7.2% on $50 million of variable rate borrowings at
March 31, 1998. Also, during the first quarter, the Parent Group terminated $275
million of fixed-pay interest rate exchange agreements.

Management believes that the Parent 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 Group -- will continue to
be more than sufficient to meet its operating needs and to finance growth.

Results of Operations - Three months ended April 4, 1998 vs Three months ended
March 29, 1997

Diluted earnings per share in the first quarter 1998 were $0.85 per share, up
16% from the 1997 amount of $0.73. Net income in 1998 of $142 million was up
14% from $125 million for 1997. Revenues increased 7% to $2.7 billion in 1998
from $2.6 billion in 1997.

The Aircraft segment's revenues decreased $23 million (3%), while income
increased $1 million (2%), due to higher results at Cessna Aircraft. Cessna's
revenues and income increased as a result of higher sales of business jets and
single engine aircraft. Bell Helicopter's revenues and income decreased due to
lower commercial helicopter sales ($89 million), reflecting the completion in
1997 of the three-year contract for model 412 helicopters with the Canadian
Forces, partially offset by higher revenues on the six-year contract to upgrade
Huey and Cobra helicopters for the U.S. Marines ($14 million). The impact of a
favorable profit adjustment on the V-22 EMD contract in 1997 was offset by a
lower level of product development expense in 1998.

The Automotive segment's revenues increased $61 million (11%), while income
increased $6 million (12%). These revenue and income increases were due to
higher volume at Kautex associated with capacity expansion in North America, and
higher sales and improved performance in the Trim operations, reflecting
increased production of models with Textron content, primarily at Chrysler.

The Industrial segment's revenues and income increased $108 million (14%) and
$13 million (16%), respectively, reflecting the contribution from acquisitions,
principally Ransomes PLC., and internal growth combined with ongoing margin
improvement. Internal growth was driven by continued strength in the fastening
systems, aerospace components and contractor tools businesses. These benefits
were partially offset by the fourth quarter 1997 divestiture of Speidel.

The Finance segment's revenues increased $21 million (4%), while income
decreased $2 million (2%). AFS' revenues increased $18 million, while income
decreased $3 million. Revenues in its finance and related insurance business
increased $11 million, due to an increase in average finance receivables ($7.683
billion in the first quarter 1998 vs $7.179 billion in the first quarter 1997),
reflecting the benefit of the acquisition of $534 million of commercial
receivables during 1997, and a gain of $4 million on the sale of certain
underperforming branches in 1998. The benefit of these revenue increases was
partially offset by a decrease in yields on finance receivables (17.18% in the
first quarter 1998 vs 18.08% in the first quarter 1997), reflecting both
decreases in yields on consumer finance receivables and the impact of an
increase in lower-yielding commercial receivables. Income decreased $6 million,
due primarily to the lower yields on finance receivables and a slight increase
in the average cost of borrowed funds (6.55% in the first quarter 1998 vs 6.49%
in the first quarter 1997), partially offset by the benefit of the revenue
increases and a decrease in the provision for losses resulting from a decrease
in the ratio of net credit losses to average finance receivables (2.86% in the
first quarter 1998 vs 3.06% in the first quarter 1997). The decrease in the net
credit losses to average finance receivables was attributable to the impact of
the increase in commercial receivables, which have a lower loss ratio, partially
offset by a slight increase in the loss ratio for the consumer finance business
(3.20% in the first quarter 1998 vs 3.17% in the first quarter 1997).
Delinquencies and charge-offs remain at higher than historical levels. AFS
continued to reconfigure its branch network in the U.S. and sold nine additional
underperforming branches in the first quarter.

In AFS' nonrelated insurance business, revenues increased $7 million and income
increased $3 million, due primarily to higher premiums earned and an increase in
investment income, reflecting a higher level of invested assets and capital
gains.

TFC's revenues increased $3 million, due to an increase in other income, and
higher yields on receivables (10.10% in the first quarter 1998 vs 9.84% in the
first quarter 1997), partially offset by a lower level of average receivables
($3.059 billion in the first quarter 1998 vs $3.139 billion in the first quarter
1997), due primarily to the securitization of $401 million of Textron-related
receivables in the third quarter of 1997. The increase in other income is due
primarily to servicing fees related to securitized receivables, an increase in
fee-based services and higher prepayment income, partially offset by lower
arrangement fee income. Its income increased $1 million, due to the higher
revenues and a lower provision for losses, partially offset by growth in
businesses with higher operating expense ratios.

Corporate expenses and other -net decreased $2 million due primarily to 1997
litigation costs related to a divested operation. Interest expense-net for the
Parent Group decreased $3 million, due to lower average debt, resulting from the
payment of debt with proceeds in 1997 from the divestiture of Paul Revere,
partially offset by the incremental debt associated with acquisitions. Income
taxes -the current quarter's effective income tax rate of 38.1% was lower than
the corresponding prior year rate of 39.4%, due primarily to lower state income
taxes and an increase in tax benefits on export sales.

Forward-looking Information: Certain statements in this Report, and other oral
and written statements made by Textron from time to time, are forward-looking
statements, including those that discuss strategies, goals, outlook or other
non-
historical matters; or project revenues, income, returns or other financial
measures. These forward-looking statements are subject to risks and
uncertainties that may cause actual results to differ materially from those
contained in the statements, including the following: (i) continued market
demand for the types of products and services produced and sold by Textron, (ii)
changes in worldwide economic and political conditions and associated impact on
interest and foreign exchange rates, (iii) the level of sales by original
equipment manufacturers of vehicles for which Textron supplies parts, (iv) the
successful integration of companies acquired by Textron, and (v) changes in
consumer debt levels.
PART II. OTHER INFORMATION



Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

10.1 364-Day Credit Agreement dated as of April 1, 1998,
among Textron Inc., the Banks listed therein and Morgan
Guaranty Trust Company of New York as Administrative
Agent

10.2 5-Year Credit Agreement dated as of April 1, 1998,
among Textron Inc., the Banks listed therein and Morgan
Guaranty Trust Company of New York as Administrative
Agent

12.1 Computation of ratio of income to combined fixed
charges
and preferred securities dividends of the Parent Group

12.2 Computation of ratio of income to combined fixed
charges and preferred securities dividends of Textron Inc.
including all majority-owned subsidiaries

27 Financial Data Schedule (filed electronically only)

(b) Reports on Form 8-K

No reports on Form 8-K were filed during the
quarter ended April 4, 1998.


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: May 14, 1998 s/R. L. Yates
R. L. Yates
Vice President and
Controller (principal accounting
officer)


LIST OF EXHIBITS

10.1 364-Day Credit Agreement dated as of April 1, 1998, among
Textron Inc., the Banks listed therein and Morgan Guaranty
Trust Company of New York as Administrative Agent.

10.2 5-Year Credit Agreement dated as of April 1, 1998, among
Textron Inc., the Banks listed therein and Morgan Guaranty
Trust Company of New York as Administrative Agent.

12.1 Computation of ratio of income to combined fixed charges
and preferred securities dividends of the Parent Group.

12.2 Computation of ratio of income to combined fixed charges
and preferred securities dividends of Textron Inc. including
all majority-owned subsidiaries.

27 Financial Data Schedule (filed electronically only).