TEXTRON INC
10-K, 1997-03-14
AIRCRAFT & PARTS
Previous: INCSTAR CORP, 8-K, 1997-03-14
Next: TEXTRON INC, DEF 14A, 1997-03-14




              SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C. 20549
                          Form 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
     THE SECURITIES EXCHANGE ACT OF 1934

            For the fiscal year ended December 28, 1996
                  Commission File Number 1-5480
                        Textron Inc.

      (Exact name of registrant as specified in charter)

            Delaware                                 05-0315468
   state or other jurisdiction of                    (I.R.S. Employer
   incorporation or organization)                    Identification No.)
              40 Westminster Street, Providence, R.I. 02903
                               (401) 421-2800
       (Address and telephone number of principal executive offices)
                           ______________
Securities registered pursuant to Section 12(b) of the Act:

                                            Name of Each Exchange on
         Title of Class                        Which Registered

Common Stock - par value $.125; (83,027,315  New York Stock Exchange
  shares outstanding at February 28, 1997)   Pacific Stock Exchange
  Preferred Stock Purchase Rights            Chicago Stock Exchange

$2.08 Cumulative Convertible Preferred       New York Stock Exchange
  Stock, Series A  - no par value

$1.40 Convertible Preferred Dividend Stock,  New York Stock Exchange
   Series B (preferred only as to
   dividends) - no par value

8.75% Debentures due July 1, 2022            New York Stock Exchange

7.92% Trust Preferred Securities of          New York Stock Exchange
  Subsidiary Trust (and Textron Guaranty 
  with respect thereto)

Securities registered pursuant to Section 12(g) of the Act: None

           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     .

          Indicate by check mark if disclosure of delinquent
filers  pursuant  to  Item  405 of  Regulation  S-K  is  not
contained herein, and will not be contained, to the best  of
registrant's  knowledge, in definitive proxy or  information
statements  incorporated by reference in Part  III  of  this
Form 10-K or any amendment to this Form 10-K.  [x]

          The aggregate market value of voting stock held by
non-affiliates  of  the registrant is $8,252,124,965  as  of
February 28, 1997.

            Portions   of  Textron's   Annual   Report    to
Shareholders   for   the fiscal  year  ended   December  28,
1996  are  incorporated by  reference in Parts I and  II  of
this  Report.    Portions of Textron's Proxy Statement   for
its  Annual Meeting of Shareholders to be held on April  23,
1997  are  incorporated by reference in  Part  III  of  this
Report.

<PAGE>
                              PART I


ITEM 1. BUSINESS OF TEXTRON*

            Textron   is  a  global  multi-industry  company   with
operations  in  five  business  segments  -  Aircraft,  Automotive,
Industrial, Systems and Components, and Finance.  A listing of  the
Divisions within each business segment, including a description  of
the  product  lines  of  each Division, is incorporated  herein  by
reference  to  pages 54 and 55 of Textron's 1996 Annual  Report  to
Shareholders.   Financial  information  by  business  segment   and
geographic area is incorporated herein by reference to pages 23 and
51  of  Textron's  1996 Annual Report to Shareholders.   Additional
information regarding each business segment and Textron in  general
is set forth below.

Business Segments
      Aircraft.   The Aircraft segment consists of Bell  Helicopter
Textron, The Cessna Aircraft Company and Textron Lycoming.    Based
on  unit sales, Bell is the largest supplier of helicopters,  spare
parts  and helicopter-related services in the world.  Since it  was
founded  in  1946,  Bell  has delivered  over  33,000  aircraft  to
military  and civilian customers in over 120 countries.   Bell  has
three  military  and  six  civilian helicopter  models  in  current
production.  Its aircraft are turbine powered, and  range  in  size
from  the five-place Bell Model 206 series to the  Bell Model 412EP
aircraft, which carries up to fifteen people.

     Bell's military business includes both U.S. Government and non-
U.S.  Government customers. There are more helicopters manufactured
by  Bell  in  field service in the inventory of the U.S. Government
than manufactured by any other helicopter company.  Currently, Bell
is supplying advanced military helicopters, spare parts and product
support to the U.S. and Canadian Governments and to the governments
of  several  countries in the Pacific Rim, Middle East and  Europe.
Military  sales  to  non-U.S. customers  are  made  only  with  the
concurrence of the U.S. Government.

      Bell  is  also  a  leading supplier of commercially-certified
helicopters to charter, offshore, utility, corporate, police, fire,
rescue and emergency medical helicopter operators.  Bell's non-U.S.
Government   business   (including  non-U.S.  military   customers)
typically represents 40% to 60% of its annual sales.  In 1996, such
sales accounted for  approximately 60% of Bell's business.

____________________
*   Reference  herein  to  "Textron"  includes  Textron  Inc.,  its
divisions  and subsidiaries.   A Textron "Division" is an operating
unit  which  may  be  comprised of an  unincorporated  division  of
Textron, a subsidiary of Textron, or an unincorporated division  of
a subsidiary.

<PAGE>2

      Bell  is  teamed with the Helicopter Division of  the  Boeing
Company  ("Boeing  Helicopters") in the  development  of  the  V-22
Osprey  tiltrotor  aircraft  for the U.S.  Department  of  Defense.
Tiltrotor  aircraft are designed to utilize the  benefits  of  both
helicopters  and fixed-wing aircraft.  Production of V-22  aircraft
was  started  in 1996 upon award of a contract for the  first  four
aircraft.   In  1996, Bell and Boeing Helicopters  entered  into  a
joint venture to develop a commercial tiltrotor aircraft designated
the  Model  609.   First  delivery of this nine-place  aircraft  is
scheduled for 2001.

      In  1996,  Bell  was also awarded a development  contract  to
upgrade the U.S. Marines' fleet of AH-1W and UH-1N helicopters.

      Bell  introduced two new civilian helicopter models in  1996:
the single-engine Bell Model 407 (a light helicopter), and the twin-
engine intermediate size Bell Model 430.  Other commercial products
and product improvements continue to be developed.

      In the light and medium helicopter market, Bell has two major
U.S. competitors and one major European competitor.  Certain of its
competitors are substantially larger and more diversified  aircraft
manufacturers.  Bell markets its products worldwide through its own
sales force as well as through independent representatives.  Price,
financing  terms,  aircraft performance,  reliability  and  product
support  are significant factors in the sale of helicopters.   Bell
has  developed the world's largest distribution system to sell  and
support  helicopters,  serving customers  in  over  120  countries.
Revenues  of Bell accounted for approximately 16%, 18% and  16%  of
Textron's total revenues in 1996, 1995 and 1994, respectively.

      The  Cessna  Aircraft Company is, based on  unit  sales,  the
world's  largest manufacturer of light and mid-size  business  jets
and  single-engine  utility  turboprop aircraft.   Cessna  designs,
manufactures   and   sells  general  aviation  aircraft,   aircraft
propellers,  and  related  accessories worldwide.  Based  on  units
shipped by manufacturers, Cessna's 1996 share of all manufacturers'
worldwide sales of light and mid-size jets was approximately 54%.

      Cessna  currently  has  two  major  product  lines,  Citation
business  jets and single-engine turboprop Caravans.  In  addition,
Cessna  has  reentered the business of manufacturing  single-engine
piston aircraft, and began deliveries in January 1997.

      Cessna currently produces a family of Citation business  jets
ranging from the CitationJet to the Citation X.  The Citation X  is
the world's fastest business jet with a maximum operating speed  of
Mach .92.  Certification was 

<PAGE>3

completed and customer deliveries  of the  Citation X began in 1996.   
In addition, deliveries of the new Citation  Bravo and Citation Excel 
business jets will  commence  in 1997 and 1998, respectively.

      The  Cessna  Caravan  is  the world's  best  selling  utility
turboprop.  The delivery of the 850th Caravan will occur  in  early
1997.   Caravan deliveries have averaged over 75 aircraft per  year
since  the Caravan's first delivery in 1985.  Caravans are used  in
the  United  States  primarily to carry overnight  express  package
shipments.    International  uses  of  Caravans  include   commuter
airlines, relief flights, tourism and freight.

      Cessna  markets its products worldwide primarily through  its
own  sales  force  as  well  as through  a  network  of  authorized
independent   sales  representatives.   Cessna   has   four   major
competitors  for  its  business jet  products,  two  U.S.  and  two
foreign.   Cessna's aircraft compete with other aircraft that  vary
in  size,  speed,  range, capacity, handling  characteristics,  and
price.  Reliability and product support are significant factors  in
the  sale  of  these aircraft.  Cessna provides  its  business  jet
operators with factory-direct customer support offering 24  hour  a
day  service  and  maintenance.  More than  40%  of  the  worldwide
Citation fleet of more than 2,400 aircraft receive service  through
Cessna-owned service centers.  Cessna Caravan and piston  customers
receive   product  support  through  independently  owned   service
stations  and 24 hour spare parts support through Cessna.  Revenues
of Cessna accounted for approximately 12%, 10% and 10% of Textron's
total revenues in 1996, 1995 and 1994, respectively.

     Textron Lycoming, formerly reported as part of the Systems and
Components  segment, is the world leader in the design, manufacture
and  overhaul of reciprocating piston aircraft engines serving  the
worldwide  general  aviation market.  Textron  Lycoming  sells  new
products  directly  to  general  aviation  airframe  manufacturers,
including  Piper  Aircraft,  Robinson  Helicopter,  and  SOCATA,  a
division of Aerospatiale, and is the exclusive supplier of  engines
for   Cessna's   new  product  line  of  single  engine   aircraft.
Aftermarket sales are made to the more than 180,000 existing owners
of  Textron  Lycoming  products  through  a  worldwide  network  of
independently owned distributors.

     Textron Lycoming's McCauley Propeller Systems unit is a leader
in the general aviation industry.  McCauley provides new propellers
directly  to  original equipment manufacturers ("OEMs")  and  sells
parts for service and repairs worldwide through independently-owned
distributors.   The new Cessna single-engine piston  aircraft  will
use McCauley propellers exclusively.

      Automotive.   The  Automotive  segment,  organized  under  an
umbrella  organization called Textron Automotive  Company  ("TAC"),
consists  of the Textron Automotive Trim Operations, CWC  Castings,
Kautex, McCord Winn, Micromatic and Randall.  These operations sell
primarily to automotive OEMs and their suppliers operating in North
America  and  Europe and, to a lesser extent, in Latin America  and
Asia.   TAC  is  headquartered in Troy, Michigan and  

<PAGE>4

has  over  45 facilities  located in the United States, Belgium, 
Brazil,  Canada, China,  the  Czech  Republic,  Germany,  Mexico,  
the  Netherlands,Portugal, Spain, and the United Kingdom.

      Through  its  Textron Automotive Trim Operations,  TAC  is  a
leading  worldwide  supplier of automotive  interior  and  exterior
plastic  components.   Interior trim  products  include  instrument
panels,  door  and  sidewall  trim, airbag  doors,  consoles,  trim
components,  armrests  and  headliner systems.   During  1996,  TAC
assumed 100% ownership of Textron Automotive B.V., its former joint
venture in the Netherlands for the manufacture of instrument panels
and,  beginning  in  1998,  door trim.   In  addition,  TAC's  trim
facilities  manufacture  exterior decorative  components  including
painted  bumpers  and  fascia, body side  moldings  and  claddings,
fender   liners,  decorative  wheel  trim,  signal   lighting   and
structural  composite  bumper  beams.   Revenues  of  the   Textron
Automotive  Trim  Operations accounted for  15%,  15%  and  16%  of
Textron's total revenues in 1996, 1995 and 1994, respectively.

      On  January  7,  1997, Textron completed the  acquisition  of
Kautex  Werke Reinold Hagen AG of Bonn, Germany and the  assets  of
its   North   American  affiliate,  Kautex  North   America,   Inc.
(collectively "Kautex").  Kautex is a leading manufacturer of blow-
molded  plastic  fuel  tank systems and other  blow-molded  plastic
technical  parts  for  OEMs throughout Europe,  North  America  and
Brazil.   Kautex also manufactures a broad selection of blow-molded
plastic  containers  for  a  variety  of  industrial  and  consumer
applications.   Kautex's  sales  in 1996  were  approximately  $500
million  from fifteen plants located close to automotive  customers
in  Germany,  Belgium, Brazil, Canada, China, the  Czech  Republic,
Portugal, Spain, the United Kingdom and the United States.

     TAC's other operations manufacture and sell a broad variety of
functional  components.   CWC  Castings  designs  and  manufactures
engine  camshafts and vibration damper components for OEMs and  the
aftermarket.   McCord  Winn manufactures seating  comfort  systems,
windshield  washer systems and armatures for precision  DC  motors.
In  1996, McCord Winn expanded its washer systems business with the
acquisition  of  Valeo  Wiper  Systems  Limited  in  Wales  (U.K.).
Micromatic  manufactures machine tools used in  the  production  of
automobile  engines for precision bore and surface  finishing,  and
spline and gear production.  Randall produces fuel filler systems.

     More than 70 vehicle models currently carry parts made by TAC,
including  Chrysler's  Jeep  Grand Cherokee,  Voyager  and  Caravan
minivans,  Ford's Lincoln Town Car and Windstar and Aerostar  mini-
vans,   and  GM's  Cadillac  Seville,  Corvette  and  the  Venture,
Silhouette and Sintra mini-vans.

       TAC's  manufacturing operations are supported by a staff  of
research  and  design  specialists at TAC's  Automotive  Technology
Center.   These  specialists  have  developed  new  processes   and
products,  many of which are patented, that allow TAC to offer  its
customers  technology  driven  products  and  processes.   In   the
plastics  and  coatings  area,  TAC  is  a   recognized  leader  in
alternative  skin  materials (including non-PVC  materials),  spray
urethane  and cloth 

<PAGE>5

integration, energy management foam  (including
impact  and  knee bolsters), the development of modular  integrated
assemblies   and   vertical  body  panels,  and  High   Crystalline
Polypropylene   material   for  complete   mold-in-color   interior
components.  CWC Castings is a leader in the design and manufacture
of  automotive castings. It has developed a selective  austempering
heat  treatment process for ductile camshafts as well as  a  vacuum
casting  system for hollow steel camshafts. McCord Winn is  working
with  OEMs worldwide to develop advanced technologies in areas such
as  "intelligent"  comfort seating systems,  brushless  motors  and
carbon  commutation  for  flexible  fuel  applications.  Micromatic
machine  tools are used for cylindrical form generation and surface
finishing.

      In  the automotive business, there is often a long lead  time
from the time a supplier is selected to supply components on a  new
car  model  to the time the supplier can begin shipping  production
parts.    During  this period, the supplier incurs engineering  and
development costs. Until recently, the OEMs reimbursed the supplier
for  these costs as incurred. Within the last few years,  the  OEMs
have  begun to require that these costs be recovered in  the  piece
prices  charged  by  the suppliers as the goods  are  shipped.   In
addition, automotive OEMs often require "just-in-time" delivery, so
the  manufacturer  has to both plan shipments in advance  and  hold
inventory.

       Automotive  OEMs  and  their  suppliers  are  the  principal
customers of TAC.  The only customers, the loss of which would have
a  material  adverse effect on TAC, are the U.S.  and  Europe-based
automotive  OEMs and their first-tier suppliers.  However,  because
of  the  broad  range  of products sold to such  customers,  it  is
unlikely that such customers would cease all purchases from TAC.

      Each  of TAC's businesses faces competition from a number  of
other  manufacturers based primarily on price, quality,  reputation
and  delivery.   Although TAC is one of the  largest  manufacturers
offering  its  range  of  products and services,  it  faces  strong
competition  in  all  of  its  market  segments.   Because  of  the
diversity of products and services offered, no single company is  a
competitor  in all market segments.  In certain markets,  TAC  also
competes for business with the OEMs' own operations.


      Industrial.  The Industrial segment consists of  three  major
product  groups:   Fastening Systems, Golf and Turf-Care  Products,
and Engineered Products and Components.

      The  Fastening  Systems Group consists of the Avdel,  Camcar,
Elco,  Textron  Aerospace Fasteners (formerly,  "Cherry"),  Textron
Industries   (France)   and   Textron   Fastening   Systems-Germany
Divisions.   The  Fastening Systems Group  manufactures  and  sells
fasteners,  fastening  systems  and  installation  tools   to   the
aerospace,  appliance,  automotive,  construction,  do-it-yourself,
electronics, general industrial and transportation markets.   Sales
are made to a wide range of customers, including OEMs, distributors
and consumers.  Fasteners manufactured by the Group include rivets,
threaded and non-threaded fasteners, cold-formed components,  metal
stampings,  plastic  components, and assemblies  

<PAGE>6

which  incorporate
such  products.   Textron acquired Valois Industries  (now  renamed
Textron   Industries,  S.A.S.),  a  France-based  manufacturer   of
engineered fastening systems, in April 1996.  The German operations
of  Valois  and  Boesner (acquired in 1995) were combined  to  form
Textron  Fastening Systems-Germany.  In 1996, Textron also acquired
Xact  Products,  a Michigan-based manufacturer of metal  stampings,
which  is  now  part of the Elco operation.  In addition,  in  1996
certain   of   Randall's  metal  stampings  operations  (previously
included in the Automotive segment) were combined with Elco.

      Although  the Fastening Systems Group is one of  the  largest
manufacturers of its products and services, there are  hundreds  of
competitors  of  the  Fastening Systems Group  ranging  from  small
proprietorships to large multinational companies.  As is  the  case
with  all Divisions of the Industrial segment, competition is based
primarily on price, quality, reputation and delivery.  In addition,
larger customers of fastening systems tend to procure products  and
services  from  the larger suppliers, except for  "niche"  products
which may be sourced from smaller companies.  Only the loss of  the
major OEM automotive customers and their first-tier suppliers would
have  a  material  adverse effect on the Fastening  Systems  Group.
However,  because  of  the broad range of  products  sold  to  such
customers,  it  is  unlikely that such  customers  will  cease  all
purchases from the Fastening Systems Group.

      The  Golf and Turf-Care Products Group consists of the E-Z-GO
Division,  which  manufactures  and  sells  electric  and  gasoline
powered  golf  cars  and  multipurpose utility  vehicles,  and  the
Jacobsen Division, which manufactures and sells professional mowing
and  turf  maintenance equipment.  In 1996, Jacobsen  acquired  The
Bunton  Company, a leading manufacturer of commercial lawn  mowers.
The  customers  of the Golf and Turf-Care Products   Group  consist
primarily  of  golf courses, resort communities and commercial  and
industrial  users such as airports and factories.  Sales  are  made
directly   through   factory  branches,  through   a   network   of
distributors  and to end-users.  Many sales of golf  and  turf-care
equipment (both at the distributor and end-user level) are financed
through  Textron Financial Corporation, both for marketing purposes
and as an additional source of revenue to Textron.

      The  Engineered  Products and Components  Group  consists  of
Divisions manufacturing a wide range of products, including  double
enveloping  worm  gear speed reducers, gear motors  and  gear  sets
(Cone  Drive);  powered equipment, electrical test instruments  and
hand  tools  (Greenlee); and watch attachments and fashion  jewelry
(Speidel).  In 1996, Greenlee purchased Gustae Klauke GmbH  &  Co.
KG   (Remschied),  a  Germany-based  manufacturer   of   electrical
connectors, and its related companies.  Products of these Divisions
are   sold  to  a  wide  variety  of  customers,  including   OEMs,
distributors  and  end-users.   Also  included  in  the  Engineered
Products  and  Components  Group is HR  Textron  ("HRT"),  formerly
reported  as  part  of  the  Systems and Components  segment.   HRT
designs  and  manufactures  control  systems  and  components   for
aircraft,  armored  vehicles,  and  commercial  applications.   Its
aerospace  and defense products are marketed directly to  the  U.S.
Government  and  OEMs and, in the aftermarket,  both  directly  and
through

<PAGE>7

service centers.  In January 1997, Textron acquired Zurich,
Switzerland-based Maag Pump Systems AG and Milan, Italy-based  Maag
Italia S.p.A., manufacturers of gears, gear pumps and gear systems.

      Systems  and Components.  The Systems and Components  segment
consists of four Divisions which serve both commercial and military
customers,  primarily  in  aerospace  markets,  with  an  extensive
offering   of   systems,  subsystems,  components,  materials   and
services.

       Fuel  Systems  Textron  ("FST")  designs,  manufactures  and
overhauls  gas turbine engine injection and metering devices,  fuel
distribution  valves,  and afterburner fuel injection  systems  for
commercial  and  military  aircraft, and  industrial,  marine,  and
vehicular   markets.   OEM  sales  are  made  directly  to   engine
manufacturers  with aftermarket overhaul and repair  services  sold
directly  to  domestic  end  users and through  a  distributor  for
international customers.  FST invests in the design and development
of  innovative,  proprietary  products,  with  on-site  engineering
support  at customer facilities and an advanced product development
facility to extend the customers' own design activities.

      Textron Marine & Land Systems ("TM&LS") is a world leader  in
the  design  and  construction of advanced technology  air  cushion
vehicles, surface effect ships, high performance search and  rescue
vessels,  light  armored combat vehicles, and  suspension  systems.
TM&LS  has products operating in over 35 countries.  These products
are  marketed  directly  in  the United States  and  through  sales
representatives   and  distributors  internationally.    In   1996,
deliveries  commenced for the Engineering/Manufacturing/Development
phase  of the U.S. Army's Armored Security Vehicle as a prelude  to
full  production.  In addition, a new contract for the  development
of  a  Service  Life  Extension Program for the Landing  Craft  Air
Cushion (LCAC) was received, and the U.S. Coast Guard exercised  an
option  for  an  additional 20 Motor Lifeboats  under  an  existing
production contract.

      Textron  Systems is a leading supplier of "smart"  munitions,
airborne  surveillance  systems,  and  automatic  aircraft  landing
systems  to  the U.S. Department of Defense.  Textron Systems  also
supplies  a  number of key components and specialty  materials  for
critical defense needs, including infrared detectors, high strength
composites,  reentry systems and materials, and high power  lasers.
Once  exclusively a supplier to the Department of Defense,  Textron
Systems  now  applies  its  technologies  to  non-defense  markets.
Current   commercial  products  include  advanced  composites   for
automotive,  industrial, sporting goods and aircraft manufacturers;
laser  ultrasonic systems for industrial control; infrared  sensors
for  medical  and  industrial  applications;  fire  protection  and
insulating materials for oil and chemical companies worldwide;  and
unique  decorative  materials  for automotive  and  other  markets.
While  Textron Systems sells most of its products directly  to  its
customers,   it   also   sells   some   products   through    sales
representatives and distributors.

      Turbine  Engine Components Textron ("TECT")  is  one  of  the
world's  largest independent suppliers of internal  components  for
gas  turbine engines for aircraft and industrial applications.  Its
products  include fan and compressor 

<PAGE>8

blades, vanes, shafts,  disks,
rotors,  blisks  and other rotating components; the  forgings  from
which  those  products are machined; and stationary  components  of
turbine  engines,  such as frames, diffusers, and  air  collectors.
TECT  manufactures  its  products  to  the  specifications  of  its
customers,  and  most  of  its  sales  are  made  directly  to  its
customers.

      The  principal  competitive factors affecting  sales  of  the
products  of the Systems and Components segment are price, quality,
customer service, performance, reliability, reputation and existing
product base.

      In  September 1996, Textron Aerostructures, which designs and
manufactures structural assemblies for aircraft and space vehicles,
was sold to The Carlyle Group.

      Finance.   The  Finance segment consists  of  Avco  Financial
Services ("AFS") and Textron Financial Corporation ("TFC").

      AFS  is  primarily engaged in consumer finance and  insurance
activities.  AFS's finance operations mainly involve loans made  by
the  Avco  Financial Services Group, consisting of  consumer  loans
which  are  unsecured or secured by personal property, real  estate
loans  secured by real property, and retail installment  contracts,
principally  covering personal property.  AFS's insurance  business
consists  primarily of the sale of credit life,  credit  disability
and casualty insurance, offered through the Avco Insurance Services
Group,  a  significant part of which is directly related  to  AFS's
finance   activities.    AFS's  consumer  finance   and   insurance
activities are conducted through its more than 1,200 branch offices
located  in  the United States, Australia, Canada, Hong  Kong,  New
Zealand,  Spain  and  the United Kingdom.  In  1996,  AFS  acquired
Tuckahoe Leasing, Inc., a Canadian provider of equipment financing,
and Insurex Canada Inc., a provider of insurance premium financing.

      AFS's  loan  business is regulated by laws that, among  other
things, can limit maximum charges for loans and the maximum  amount
and  term  thereof.  Such laws also require disclosure to customers
of  the  interest  rate  and  other  basic  terms  of  most  credit
transactions  and give customers a limited right to cancel  certain
loans  and  retail  installment  contracts  without  penalty.   The
insurance business is subject to licensing and regulation by  state
authorities.

      The  consumer  finance business is highly  competitive,  with
price  and service being the principal competitive factors.   AFS's
competitors  include  not  only  other  companies  operating  under
consumer  loan  laws, but also other types of lending  institutions
not  so  regulated  and usually not limited in the  size  of  their
loans,  such  as  companies which finance the  sale  of  their  own
merchandise  or  the merchandise of others, industrial  banks,  the
personal  loan  departments of commercial banks and credit  unions.
AFS's  strongest  competition is from commercial banks  and  credit
unions.   The  interest rates charged by these lenders are  usually
lower  than  the rates charged by AFS.  AFS's insurance businesses,
to the extent not related to AFS's finance activities, compete with
many other insurance companies offering similar 

<PAGE>9

products.  Revenues
of  AFS  accounted for approximately 19%, 20% and 17% of  Textron's
total revenues in 1996, 1995 and 1994, respectively.

      TFC  is a diversified commercial finance company specializing
in  aircraft,  golf  and equipment financing and  revolving  credit
arrangements.   TFC provides commercial financing for a wide  range
of  customers,  including  those  who  purchase  or  lease  Textron
products and certain suppliers to Textron Divisions.  TFC presently
offers its services primarily in the United States and, to a lesser
extent, in Europe and Canada, through its 11 business units.   Each
TFC  business unit has a discrete market focus and specific  profit
objectives  and  is staffed to provide responsive services  to  its
market.   TFC's activities are subject to a variety of federal  and
state regulations.

      The  businesses in which TFC operates are highly competitive.
TFC  is  subject  to  competition from various types  of  financing
institutions,   including  banks,  leasing   companies,   insurance
companies,   independent   finance   companies   associated    with
manufacturers  and  finance  companies  that  are  subsidiaries  of
banking  institutions.  Competition within the  commercial  finance
industry is primarily focused on price and service.

Finance Receivables

The  following  table  presents the Finance  segment's  outstanding
finance receivables by country:


                                      December 31,
                                  1996            1995
                                     (In millions)
                                    
United States                    $7,096           $6,750
Canada                            1,079            1,013
Australia                         1,067            1,026
United Kingdom                      692              632
Other countries                     488              473
                                   
                                $10,422           $9,894
                                   

     At December 31, 1996, finance receivables in the United States
represented 68% of Textron's total finance receivables outstanding.
At  such  date, no receivables outstanding in any one  state  other
than  California  exceeded 8% of the United States  portfolio.   In
California, outstanding receivables represented 15% of  the  United
States portfolio and 10% of the consolidated portfolio.

<PAGE>10

      The  following table presents accruing loans on which one  or
more  installments were more than 60 days past due on a contractual
basis  (expressed as a percentage of the related gross  receivables
outstanding):

Years ended              Consumer     Commercial      Total
December, 31               loans        loans         loans
                                           
 1996                      3.25%        0.21%         2.32%
                                               
 1995                      2.89%        0.24%         2.10%
                                           

      The  following  table  shows gross and  net  write-offs,  the
percentages   which   those  amounts  bear   to   average   finance
receivables, and the amount of the provision for losses charged  to
income:

                                                              
                                                              
<TABLE>
   <S>             <C>       <C>                     <C>          <C>        <C>             <C>
                                        
                            Gross write-offs     Recoveries             Net write-offs
                            Percentage              from                   Precentage    Provision
                            of average           receivables               of average    for losses
                            finance               previously               finance
                   amount   receivables           written off   amount     receivables

Years ended
December 31,
(In millions)
                                                                 
   1996                                                          
        Consumer   $230        3.3%                  $36          $194         2.8%          $203
        Commercial   30        1.0%                    3            27         0.9%            27
                   $260        2.6%                  $39          $221         2.2%          $230
                                                                 
   1995                                                          
        Consumer   $177        2.6%                  $33          $144         2.1%          $149
        Commercial   25        0.9%                    4            21         0.7%            20
                   $202        2.1%                  $37          $165         1.7%          $169
                                                                 
   1994                                                          
        Consumer   $142        2.5%                  $28          $114         2.0%          $136
        Commercial   27        1.0%                    3            24         0.4%            26
                   $169        2.0%                  $31          $138         1.6%          $162
                                                                 
</TABLE>

Backlog
     Information  regarding  Textron's backlog  of  government  and
commercial  orders  at  the end of the past  two  fiscal  years  is
contained   on  page  30  of  Textron's  1996  Annual   Report   to
Shareholders, which page is incorporated herein by reference.

<PAGE>11

     Approximately 37% of Textron's total backlog at  December  28,
1996,  represents orders which are not expected to be filled within
the  1997 fiscal year.  At December 28, 1996, approximately 95%  of
the total government backlog of $2.2 billion was funded.

Government Contracts

     In  1996, 24% and 50% of the revenues of the Aircraft and  the
Systems and Components segments, respectively, constituting in  the
aggregate 10% of Textron's consolidated revenues, were generated by
or   resulted  from  contracts  with  the  U.S.  Government.   U.S.
Government   business  is  subject  to  competition,   changes   in
procurement  policies and regulations, the continuing  availability
of  Congressional appropriations, world events, and  the  size  and
timing of programs in which Textron may participate.

     A  substantial portion of Textron's government  contracts  are
fixed-price  or  fixed-price incentive contracts.   Contracts  that
contain  incentive  pricing terms provide for  upward  or  downward
adjustments  in  the  prices  paid  by  the  U.S.  Government  upon
completion of the contract or any agreed portion thereof, based  on
cost  or  other  performance  factors.  U.S.  Government  contracts
generally  may be terminated in whole or in part at the convenience
of  the  U.S. Government or if the contractor is in default.   Upon
termination  of  a  contract  for  the  convenience  of  the   U.S.
Government,  the  contractor is normally entitled to  reimbursement
for  allowable costs incurred  (up to a maximum equal  to  the  con
tract price) and an allowance for profit or adjustment for loss  if
the  contractor would have incurred a loss had the entire  contract
been completed.  If, however, a contract is terminated for default:
(i)  the  contractor is paid such amount as may be agreed upon  for
manufacturing  materials and partially completed products  accepted
by  the U.S. Government; (ii) the U.S. Government is not liable for
the  contractor's  costs with respect to unaccepted  items  and  is
entitled to repayment of advance payments and progress payments, if
any,  related to the terminated portions of the contract; and (iii)
the  contractor may be liable for excess costs incurred by the U.S.
Government in procuring undelivered items from another source.

Research and Development

      Information  regarding  Textron's  research  and  development
expenditures  is  contained on page 47  of  Textron's  1996  Annual
Report  to  Shareholders,  which page  is  incorporated  herein  by
reference.

Patents and Trademarks

     Textron  owns, or is licensed under, a number of  patents  and
trademarks throughout the world relating to products and methods of
manufacturing.  Patents and trademarks have been of  value  in  the
past  and  are expected to be of value in the future; however,  the
loss  of  any single patent or group of patents would not,  in  the
opinion of Textron, materially affect the conduct of its business.

<PAGE>12

Environmental Considerations

      Textron's  operations  are  subject  to  numerous  laws   and
regulations designed to protect the environment.   Compliance  with
such  laws  and  expenditures for environmental control  facilities
have  not  had, and are not expected to have, a material effect  on
capital  expenditures,  earnings or  the  competitive  position  of
Textron.    Additional information regarding environmental  matters
is  contained on pages 30 and 50 of Textron's 1996 Annual Report to
Shareholders, which pages are incorporated herein by reference.

Employees

      At  December  28,  1996,  Textron  had  approximately  57,000
employees.

Recent Development

     On February 26, 1997,  Textron's Board of Directors declared a
two-for-one split of Textron common stock in the form  of  a  stock
dividend,  subject  to  shareholder  approval  of  an  increase  in
Textron's  authorized number of common shares from 250  million  to
500  million  shares.   If the increase is  approved  at  Textron's
Annual  Meeting  on  April  23,  1997,  the  new  shares  will   be
distributed on June 1, 1997, to shareholders of record on the close
of business on May 9, 1997.

ITEM 2.     PROPERTIES

     At  December 28, 1996, Textron operated a total of 142  plants
located  throughout  the United States and 30  plants  outside  the
United  States.  Of the total of 172 plants, Textron owned 113  and
the balance were leased.  In the aggregate, the total manufacturing
space was approximately 30 million square feet.

      In  addition,  Textron owns or leases offices, warehouse  and
other  space at various locations throughout the United States  and
outside  the  United  States.  Textron also  owns  or  leases  such
machinery  and equipment as are necessary in the operation  of  its
Divisions.  Textron considers the productive capacity of the plants
operated  by  each  of its business segments to  be  adequate.   In
general,  the  plants  and machinery are  in  good  condition,  are
considered to be adequate for the uses to which they are being put,
and are substantially in regular use.

ITEM 3.   LEGAL PROCEEDINGS

     Lawsuits  and  other  proceedings are  pending  or  threatened
against  Textron and its subsidiaries.  Some allege  violations  of
federal  government procurement regulations, involve  environmental
matters,  or  are  or  purport  to be  class  actions.   Some  seek
compensatory,  treble  or punitive damages in substantial  amounts;
fines,  penalties or restitution; or remediation of  contamination.
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.

<PAGE>13

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No  matters  were  submitted to a vote of  Textron's  security
holders  during  the  last quarter of the period  covered  by  this
Report.


EXECUTIVE OFFICERS OF THE REGISTRANT

     The  following table sets forth certain information concerning
the  executive officers of Textron as of February 28, 1997.  Unless
otherwise indicated, the employer is Textron.

                                                
                                                
Name                   Age                  Position
                                 
James F. Hardymon      62        Chairman since 1993, and  Chief
                                 Executive  Officer since  1992;
                                 formerly  President,  1989   to
                                 1993;   and   Chief   Operating
                                 Officer,    1989    to    1991;
                                 Director since 1989.
                                 
Lewis B. Campbell      50        President  and Chief  Operating
                                 Officer  since  1994;  formerly
                                 Executive  Vice  President  and
                                 Chief  Operating Officer,  1992
                                 to   1993;  Vice  President  of
                                 General  Motors (1988 to  1992)
                                 and  General Manager of its GMC
                                 Truck  Division (1991 to 1992);
                                 Director since 1994.
                                 
Mary L. Howell         44        Executive    Vice    President,
                                 Government   and  International
                                 since   1995;  formerly  Senior
                                 Vice  President Government  and
                                 International  Relations,  1993
                                 to    1995;    Vice   President
                                 Government  Affairs,  1985   to
                                 1993.
                                 
Wayne W. Juchatz       50        Executive  Vice  President  and
                                 General  Counsel  since   1995;
                                 formerly     Executive     Vice
                                 President  and General  Counsel
                                 of    R.J.   Reynolds   Tobacco
                                 Company,  1994 to 1995;  Senior
                                 Vice     President,     General
                                 Counsel and Secretary of   R.J.
                                 Reynolds Tobacco Company,  1987
                                 to 1994.
                                 
Stephen L. Key         53        Executive  Vice  President  and
                                 Chief  Financial Officer  since
                                 1995;  formerly Executive  Vice
                                 President  and Chief  Financial
                                 Officer of ConAgra, Inc.,  1992
                                 to  1995;  Managing Partner  of
                                 the New York office of Ernst  &
                                 Young  (formerly Arthur Young),
                                 1988 to 1992.
                                 
William F. Wayland     61        Executive     Vice    President
                                 Administration and Chief  Human
                                 Resources  Officer since  1993;
                                 formerly     
<PAGE>14

                                 Executive Vice President Human   
                                 Resources, 1989 to 1993.
                                 
Herbert L. Henkel      48        President,  Textron  Industrial
                                 Products  since 1995;  formerly
                                 Group  Vice President,  Textron
                                 Inc.,  1993 to 1995;  President
                                 of    the    Greenlee   Textron
                                 Division, 1987 to 1993.
                                 
Richard A. Watson      52        Senior   Vice   President   and
                                 Treasurer  since October  1995;
                                 formerly      Senior       Vice
                                 President, Financial  Services,
                                 August  1995  to October  1995;
                                 Group  Vice President, 1990  to
                                 August 1995.
                                 
Frederick K. Butler    45        Vice  President  and  Secretary
                                 since  January  1997;  formerly
                                 Group      General      Counsel
                                 Financial  Services,  1995   to
                                 1996;     Assistant     General
                                 Counsel,  1994  to  1995;  Vice
                                 President  and General  Counsel
                                 of   Paul   Revere   Investment
                                 Management  Company,  1993   to
                                 1994;        Senior        Vice
                                 President/Law    of     Textron
                                 Investment Management  Company,
                                 1991 to 1993.
                                 
Peter B. S. Ellis      43        Vice     President    Strategic
                                 Planning  since 1995;  formerly
                                 Managing              Director,
                                 Telecommunications Practice  of
                                 Arthur  D.  Little, Inc.,  1991
                                 to 1995.
                                 
Douglas A. Fahlbeck    51        Vice   President  Mergers   and
                                 Acquisitions    since     1995;
                                 formerly     Executive     Vice
                                 President  and Chief  Financial
                                 Officer  of  Textron  Financial
                                 Corporation,  1994   to   1995;
                                 Senior   Vice   President   and
                                 Chief   Financial  Officer   of
                                 Textron  Financial Corporation,
                                 1985 to 1994.
                                 
Arnold M. Friedman     54        Vice   President   and   Deputy
                                 General Counsel since 1984.
                                 
William B. Gauld       43        Vice     President    Corporate
                                 Information   Management    and
                                 Chief    Information    Officer
                                 since   1995;  formerly   Staff
                                 Vice    President,    Corporate
                                 Information   Management    and
                                 Chief    Information   Officer,
                                 1994     to     1995;     Chief
                                 Information Officer of  General
                                 Electric            (Electrical
                                 Distribution    and     Control
                                 business)   1992    to    1994;
                                 Manager, Manufacturing  Systems
                                 of       General       Electric
                                 (Appliances), 1989 to 1992.
                                 
Carol J. Grant         43        Vice  President Human Resources
                                 since  January  1997;  formerly
                                 Vice    President   and   Chief
                                 Executive  Officer   of   NYNEX
                                 (Rhode     Island     Strategic
                                 Business   Unit),    1993    to
                                 January  1997;  Vice  President
                                 Public       Affairs        and
                                 Communications   of   NYNEX   -
                                 Rhode Island, 1991 to 1993.
                                 
Gregory E. Hudson      50        Vice   President  Taxes   since
                                 1987.

<PAGE>15
                                 
William P. Janovitz    54        Vice     President    Financial
                                 Management since January  1997;
                                 formerly     Vice     President
                                 Financial  Reporting,  1995  to
                                 January  1997;  Vice  President
                                 and Controller, 1983 to 1995.
                                 
Mary F. Lovejoy        41        Vice  President  Communications
                                 and  Investor  Relations  since
                                 September  1996; formerly  Vice
                                 President  Investor  Relations,
                                 1995    to   September    1996;
                                 Director       of      Investor
                                 Relations,  1993 to 1995;  Vice
                                 President  and Senior Corporate
                                 Banker  of  The First  National
                                 Bank   of  Chicago,   1991   to
                                 1993.
                                 
John W. Mayers, Jr.    43        Vice  President Risk Management
                                 and   Insurance  since  January
                                 1997;  formerly  Director  Risk
                                 Management and Insurance,  1993
                                 to  January 1997; Treasurer  of
                                 Textron  Financial Corporation,
                                 1990 to 1993.
                                 
Frank W. McNally       57        Vice     President     Employee
                                 Relations  and  Benefits  since
                                 1995;   formerly   Staff   Vice
                                 President,  Employee  Relations
                                 and  Benefits,  1993  to  1995;
                                 Staff  Vice President  Employee
                                 Relations,   1992   to    1993;
                                 Director,  Employee  Relations,
                                 1991 to 1992.
Gero K. H. Meyersiek   49        Vice   President  International
                                 since  February 1996;  formerly
                                 Vice   President   of   Textron
                                 International  Inc.,  1995   to
                                 February  1996; Vice President,
                                 International          Business
                                 Development  of  GE   Financial
                                 Services, 1991 to 1994.
                                 
Freda M. Peters        55        Vice     President    Executive
                                 Development and Human  Resource
                                 Policy  and  Compliance   since
                                 January      1997;     formerly
                                 Director
                                 Management/Organization
                                 Development,   July   1996   to
                                 January  1997; Vice  President,
                                 Human   Resources  of   Branson
                                 Ultrasonics         Corporation
                                 (subsidiary     of      Emerson
                                 Electric  Company),   1985   to
                                 July 1996.
                                 
Daniel L. Shaffer      60        Vice   President   Audit    and
                                 Business  Ethics  since   1994;
                                 formerly      President      of
                                 Textron's    Aircraft    Engine
                                 Components  Division,  1992  to
                                 1994;  Vice  President  Finance
                                 of    the    Textron    Systems
                                 Division, 1984 to 1992.
                                 
Richard F. Smith       57        Vice    President    Government
                                 Affairs   since  August   1995;
                                 Staff       Vice      President
                                 Government Affairs, March  1995
                                 to    August   1995;   Director
                                 Government  Affairs,  1985   to
                                 March 1995.
                                 
Richard L. Yates       46        Vice  President and  Controller
                                 since  1995; formerly Executive
                                 Vice      President,      Chief
                                 Financial      Officer      and
                                 Treasurer of Paul Revere,  1994
                                 to     1995;    Senior     Vice
                                 President,   Chief    Financial
                                 Officer  and Treasurer of  Paul
                                 Revere, 1991 to 1994.
<PAGE>16
                                 
John F. Zugschwert     63        Vice    President    Government
                                 Marketing  since  1995;   Staff
                                 Vice    President,   Washington
                                 Operations, 1993 to 1995;  Vice
                                 President,           Washington
                                 Operations  of Bell  Helicopter
                                 Textron, 1991 to 1993.


      No  family relationship exists between any of the individuals
named above.


                              PART II

ITEM 5.     MARKETS FOR THE REGISTRANT'S COMMON
            EQUITY AND RELATED STOCKHOLDER MATTERS

     Textron's Common Stock is traded on the New York, Chicago  and
Pacific Stock Exchanges.  Additional information regarding "Markets
for the Registrant's Common Equity and Related Stockholder Matters"
is  contained  on pages 52 and 53 and on the inside back  cover  of
Textron's  1996  Annual  Report to Shareholders,  which  pages  are
incorporated herein by reference.

ITEM 6.      SELECTED FINANCIAL DATA

    Information regarding "Selected Financial Data" is contained in
the  Selected  Financial Information on page 53 of  Textron's  1996
Annual Report to Shareholders, which page is incorporated herein by
reference.

ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    Management's Discussion and Analysis of Financial Condition and
Results  of  Operations  is contained on pages  24  through  30  of
Textron's  1996  Annual  Report to Shareholders,  which  pages  are
incorporated herein by reference.

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The  consolidated  financial statements and the  supplementary
information   listed  in  the  accompanying  index   to   financial
statements and financial statement schedules are filed as  part  of
this Report.

<PAGE>17

ITEM 9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
             ON ACCOUNTING AND FINANCIAL DISCLOSURE

    None.

                              PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    Information regarding Textron's directors is contained on pages
2  through  7  and  page 10 of Textron's Proxy  Statement  for  the
Annual Meeting of Shareholders to be held on April 23, 1997,  which
pages are incorporated herein by reference.

     Information regarding Textron's executive officers is included
on pages 14 through 17 of Part I of this  Report.


ITEM 11.      EXECUTIVE COMPENSATION

     Information regarding "Executive Compensation" is contained on
pages  10  through  20 and pages 23 through 26 of  Textron's  Proxy
Statement  for the  Annual Meeting of Shareholders to  be  held  on
April 23, 1997, which pages are incorporated herein by reference.


ITEM 12.     SECURITY OWNERSHIP OF CERTAIN
             BENEFICIAL OWNERS AND MANAGEMENT

    Information regarding "Security Ownership of Certain Beneficial
Holders"  and  "Security Ownership of Management" is  contained  on
pages  9 and 10 of Textron's Proxy Statement for the Annual Meeting
of  Shareholders  to  be held on April 23, 1997,  which  pages  are
incorporated herein by reference.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Information  regarding  certain  relationships  and   related
transactions  is  contained on pages 19 and 20 of  Textron's  Proxy
Statement  for the  Annual Meeting of Shareholders to  be  held  on
April 23, 1997, which pages are incorporated herein by reference.

<PAGE>18

                              PART IV

ITEM  14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND  REPORTS
ON FORM 8-K

    (a) Financial Statements and Schedules
       The   consolidated   financial   statements,   supplementary
information  and  financial  statement  schedules  listed  in   the
accompanying index to financial statements and financial  statement
schedules are filed as part of this Report.

    Exhibits
    3.1A       Restated   Certificate  of  Incorporation   of
               Textron  as  filed March 24, 1988.  Incorporated  by
               reference to Exhibit 3.1 to Textron's Annual  Report
               on  Form  10-K for the fiscal year ended January  2,
               1988.

    3.1B       Amendment   to  Certificate  of  Designations,
               Preferences   and   Rights  of   Series   C   Junior
               Participating  Preferred Stock as  filed  March  20,
               1996.

    3.2        By-Laws of Textron, restated December 10, 1992.
               Incorporated   by  reference  to  Exhibit   3.2   to
               Textron's Annual Report on Form 10-K for the  fiscal
               year ended January 2, 1993.

    NOTE:      Exhibits   10.1   through  10.20   below   are
               management   contracts   or   compensatory    plans,
               contracts or agreements.

    10.1       Annual  Incentive Compensation Plan For Textron
               Employees.   Incorporated by  reference  to  Exhibit
               10.1 to Textron's Annual Report on Form 10-K for the
               fiscal year ended December 30, 1995.

    10.2       Deferred   Income   Plan   For   Textron   Key
               Executives.   Incorporated by reference  to  Exhibit
               10.2 to Textron's Annual Report on Form 10-K for the
               fiscal year ended December 30, 1995.

    10.3       Severance  Plan  For  Textron  Key  Executives.
               Incorporated  by  reference  to  Exhibit   10.3   to
               Textron's Annual Report on Form 10-K for the  fiscal
               year ended December 30, 1995.

    10.4       Special  Benefits for Textron  Key  Executives.
               Incorporated  by  reference  to  Exhibit   10.4   to
               Textron's Annual Report on Form 10-K for the  fiscal
               year ended December 30, 1995.

    10.5       Supplemental  Benefits  Plan  For  Textron  Key
               Executives  with Market Square Profit  Sharing  Plan
               Schedule.  Incorporated by reference to Exhibit 10.5
               to  Textron's  Annual Report on Form  10-K  for  the
               fiscal year ended December 30, 1995.

    10.6       Supplemental  Retirement Plan For  Textron  Key
               Executives.   Incorporated by reference  to  Exhibit
               10.6 to Textron's Annual Report on Form 10-K for the
               fiscal year ended December 30, 1995.

<PAGE>19

    10.7       Survivor   Benefit  Plan   For   Textron   Key
               Executives.   Incorporated by reference  to  Exhibit
               10.7 to Textron's Annual Report on Form 10-K for the
               fiscal year ended December 30, 1995.

    10.8A      Textron  1982 Long-Term Incentive  Plan  ("1982
               Plan").    Incorporated  by  reference  to   Exhibit
               10.5(a) to Textron's Annual Report on Form 10-K  for
               the fiscal year ended December 31, 1988.

    10.8B      First Amendment to 1982 Plan.  Incorporated  by
               reference  to  Exhibit 10.5(b) to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               January 3, 1987.

    10.8C      Second Amendment to 1982 Plan.  Incorporated by
               reference  to  Exhibit 10.5(c) to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               January 2, 1988.

    10.9A      Textron  1987 Long-Term Incentive  Plan  ("1987
               Plan").   Incorporated by reference to Exhibit  10.6
               to  Textron's  Annual Report on Form  10-K  for  the
               fiscal year ended December 30, 1989.

    10.9B      First Amendment to 1987 Plan.   Incorporated by
               reference  to  Exhibit 10.6(b) to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               December 28, 1991.

    10.10A     Textron  1990 Long-Term Incentive  Plan  ("1990
               Plan").   Incorporated by reference to Exhibit  10.7
               to  Textron's  Annual Report on Form  10-K  for  the
               fiscal year ended December 30, 1989.

    10.10B     First Amendment to 1990 Plan.  Incorporated  by
               reference  to  Exhibit 10.7(c) to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               December 28, 1991.

    10.10C     Second Amendment to 1990 Plan.  Incorporated by
               reference  to  Exhibit 10.7(c) to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               January 2, 1993.

    10.11      Textron   1994   Long-Term   Incentive   Plan.
               Incorporated by reference to Exhibit 10 to Textron's
               Quarterly Report on Form 10-Q for the fiscal quarter
               ended July 2, 1994.

    10.12      Form of Indemnity Agreement between Textron and
               its  directors and executive officers.  Incorporated
               by   reference  to  Exhibit  A  to  Textron's  Proxy
               Statement for its Annual Meeting of Shareholders  on
               April 29, 1987.

    10.13A     Pension  Plan  for Directors as  amended  by  a
               First  Amendment (discontinued as of  September  30,
               1996).   Incorporated by reference to Exhibit  10.14
               to  Textron's  Annual Report on Form  10-K  for  the
               fiscal year ended December 31, 1988.

    10.13B     Second  Amendment to Pension Plan for Directors
               (discontinued   as   of   September    30,    1996).
               Incorporated  by  reference to Exhibit  10.16(b)  to
               Textron's Annual Report on Form 10-K for the  fiscal
               year ended December 29, 1990.

    10.14      Deferred   Income   Plan   for   Non-Employee
               Directors.

<PAGE>20

    10.15A     Employment Agreement between Textron and  James
               F.  Hardymon  dated  November 24, 1989  ("Employment
               Agreement").  Incorporated by reference  to  Exhibit
               10.9 to Textron's Annual Report on Form 10-K for the
               fiscal year ended December 30, 1989.

    10.15B     Amendment  dated  as of December  15,  1994  to
               Employment Agreement.  Incorporated by reference  to
               Exhibit 10.10B to Textron's Annual Report on Form 10-
               K for the fiscal year ended December 31, 1994.

    10.16A     Employment  Agreement between Textron  and  Lewis  B.
               Campbell dated September 22, 1992.   Incorporated by
               reference to Exhibit 10.9 to Textron's Annual Report
               on  Form  10-K for the fiscal year ended January  2,
               1993.

    10.16B     Retention Award granted to Lewis B. Campbell on
               December  14,  1995.  Incorporated by  reference  to
               Exhibit 10.16B to Textron's Annual Report on Form 10-
               K for the fiscal year ended December 30, 1995.

    10.17      Employment Agreement between Textron  and  Mary
               L.  Howell  dated  May  4,  1993.   Incorporated  by
               reference  to  Exhibit  10.11  to  Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               January 1, 1994.

    10.18      Employment Agreement between Textron and  Wayne
               W.   Juchatz  dated  November 1, 1995.  Incorporated
               by  reference  to Exhibit 10.18 to Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               December 30, 1995.

    10.19      Employment   Agreement  between  Textron   and
               Stephen L. Key dated November 1, 1995.  Incorporated
               by  reference  to Exhibit 10.19 to Textron's  Annual
               Report  on  Form  10-K  for the  fiscal  year  ended
               December 30, 1995.

    10.20      Employment   Agreement  between  Textron   and
               William   F.   Wayland  dated   January   1,   1989.
               Incorporated  by  reference  to  Exhibit  10.12   to
               Textron's Annual Report on Form 10-K for the  fiscal
               year ended December 30, 1989.

    10.21A     Credit  Agreement dated as of November 1,  1993
               among  Textron,  the  Lenders  listed  therein   and
               Bankers   Trust  Company  as  Administrative   Agent
               ("Credit Agreement").  Incorporated by reference  to
               Exhibit 10.20A to Textron's Annual Report on Form 10-
               K for the fiscal year ended January 1, 1994.

    10.21B     First Amendment dated as of October 30, 1994 to
               Credit  Agreement.   Incorporated  by  reference  to
               Exhibit 10.22B to Textron's Annual Report on Form 10-
               K for the fiscal year ended December 31, 1994.

    10.21C     Second  Amendment to Credit Agreement dated  as
               of  July  1,  1995.  Incorporated  by  reference  to
               Exhibit  (b) (3) to Schedule 14D-1 filed by  Textron
               on September 19, 1995.

    10.21D     Third Amendment to Credit Agreement dated as of
               July 1, 1996.

<PAGE>21

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

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

    13         A portion (pages 23 and following) of Textron's
               1996  Annual  Report  to Shareholders.   Except  for
               pages   or   items   specifically  incorporated   by
               reference  herein,  such portion of  Textron's  1996
               Annual  Report to Shareholders is furnished for  the
               information  of the Commission and is not  filed  as
               part of this Report.

    21         Certain   subsidiaries  of   Textron.    Other
               subsidiaries, which considered in the  aggregate  do
               not constitute a significant subsidiary, are omitted
               from such list.

    23         Consent of Independent Auditors.

    24.1       Power of attorney.

    24.2       Certified  copy  of a resolution  of  the  Board  of
               Directors of Textron.

    27         Financial Data Schedule.
    
    (b) Reports on Form 8-K
         During the quarter ended December 28, 1996, Textron  filed
         with  the  Securities and Exchange Commission a report  on
         Form  8-K dated November 8, 1996, reporting, under Item  5
         (Other   Events)   and  Item  7  (Exhibits),   information
         regarding the sale to Provident Companies, Inc. of all the
         outstanding shares of The Paul Revere Corporation, 83%  of
         which are owned by Textron.

<PAGE>22
                          
                              SIGNATURES
    
         Pursuant to the requirement of Section 13 or 15(d) of  the
    Securities  Exchange  Act  of 1934,  the  registrant  has  duly
    caused  this  Annual Report on Form 10-K to be  signed  on  its
    behalf  by the undersigned, thereunto duly authorized  on  this
    14th day of March, 1997.
    
    TEXTRON INC.
    Registrant

    By: /s/ Michael D. Cahn
         Michael D. Cahn
         Attorney-in-fact

     Pursuant to the requirements of the Securities Exchange Act of
1934,  this Report has been signed below on this 14th day of March,
1997,  by the following persons on behalf of the registrant and  in
the capacities indicated:


    NAME                                      TITLE


      *                                        Chairman and Chief
James F. Hardymon                              Executive Officer,
                                               Director  (principal
                                               executive officer)


      *                                        President and  Chief
Lewis B. Campbell                              Operating Officer, Director


      *                                        Director
H. Jesse Arnelle


      *                                        Director
Teresa Beck

<PAGE>23

      *                                        Director
R. Stuart Dickson


      *                                        Director
Paul E. Gagne


      *                                        Director
John D. Macomber


      *                                        Director
Dana G. Mead


      *                                        Director
Barbara Scott Preiskel


      *                                        Director
Brian H. Rowe


      *                                        Director
Sam F. Segnar


      *                                        Director
Jean Head Sisco

<PAGE>24

      *                                        Director
John W. Snow


      *                                        Director
Martin D. Walker


      *                                        Director
Thomas B. Wheeler


      *                                        Executive Vice President and
Stephen L. Key                                 Chief Financial Officer
                                               (principal financial officer)


      *                                        Vice President and Controller
Richard L. Yates                               (principal accounting officer)



*By:/s/ Michael D. Cahn
    Michael D. Cahn
    Attorney-in-fact

<PAGE>25

                            TEXTRON INC.
                   INDEX TO FINANCIAL STATEMENTS
                 AND FINANCIAL STATEMENT SCHEDULES
                            Item 14(a)
                                                                  
                                                    Form    Annual Report
Textron Inc.                                        10-K   to Shareholders
                                                                    
Report of Independent Auditors                                   31
                                                                    
Consolidated Statement of Income for each of the                 32
three years in the period ended December 28, 1996
                                                                    
Consolidated Balance Sheet at December 28, 1996 and              34
December 30, 1995
                                                                    
Consolidated Statement of Cash Flows for each of                 36
the three years in the period ended December 28,
1996
                                                                    
Consolidated Statement of Changes in Shareholders'               38
Equity for each of the three years in the period
ended December 28, 1996
                                                                    
Notes to Consolidated Financial Statements                      39-51
                                                                    
Revenues and Income by Business Segment                          23
                                                                    
Supplementary Information (Unaudited):                            
                                                                    
Quarterly Financial Information 1996 and 1995                    52
                                                                    
Financial Statement Schedules for each of the three                
years in the period ended December 28, 1996
                                                           
    I   Condensed financial information of           27    
        registrant
                                                                          
   II   Valuation and qualifying accounts            28                   
                                                                  
                                                                  
                                                                  
                                                                  








All  other  schedules are omitted because the conditions  requiring
the filing thereof do not exist or because the information required
is included in the financial statements and notes thereto.

<PAGE>26
                                 
                                 
                                 
                            TEXTRON INC.
                                 
    SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                                 
 For each of the three years in the period ended December 28, 1996
                                 
                                 
      Financial  information of the Registrant is  omitted  because
condensed financial information of the Parent Group, which includes
the  Registrant  and  all of its majority-owned subsidiaries  other
than its finance subsidiaries (Finance Group), is shown on pages 32
through  37  of  Textron's  1996  Annual  Report  to  Shareholders.
Management believes that the disclosure of financial information on
the  basis  of  the  Parent  Group results  in  a  more  meaningful
presentation,  since this group constitutes the Registrant's  basic
borrowing  entity  and  the  only restrictions  on  net  assets  of
Textron's   subsidiaries  relate  to  its   Finance   Group.    The
Registrant's investment in its Finance Group is shown on  pages  34
and  35  of Textron's 1996 Annual Report to Shareholders under  the
caption "Investments in Finance Group."

      The  Parent  Group received dividends of $124  million,  $117
million  and $106 million from its Finance Group in 1996, 1995  and
1994,  respectively.   The portion of the net assets  of  Textron's
Finance  Group available for cash dividends and other  payments  to
the  Parent  Group is restricted by the terms of lending agreements
and  insurance  statutory requirements.  As of December  28,  1996,
approximately $473 million of their net assets of $1.6 billion  was
available to be transferred to the Parent Group pursuant  to  these
restrictions.

      The  Parent  Group's  credit  agreements  contain  provisions
requiring  it  to maintain a minimum level of shareholders'  equity
and  a minimum interest coverage ratio.  For additional information
concerning  the Parent Group's long-term debt, see Note  9  to  the
consolidated financial statements appearing on pages 43 and  44  of
Textron's 1996 Annual Report to Shareholders.

       For  information  concerning  Textron-obligated  Mandatorily
Redeemable Preferred Securities of Subsidiary Trust Holding  Solely
Textron  Junior Subordinated Debt Securities, see Note  11  to  the
consolidated financial statements appearing on page 45 of Textron's
1996 Annual Report to Shareholders.

<PAGE>27

                           TEXTRON INC.
                                 
          SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
 For each of the three years in the period ended December 28, 1996
                           (In millions)
                                 
Allowance for credit losses

Changes  in the allowance for credit losses for the years indicated
were as follows:

                                                                
                                                1996   1995   1994
Balance of the allowance for credit losses
at the beginning of the year                    $270   $250   $225

Add - charged to income:
        Consumer                                 203    149    136
        Commercial                                27     20     26
                                                 230    169    162
Deduct - balances charged off:
 Gross charge offs:

        Consumer                                (230)  (177)  (142)
        Commercial                               (30)   (25)   (27)
                                                (260)  (202)  (169)

 Recoveries:
        Consumer                                  36     33     28
        Commercial                                 3      4      3
                                                  39     37     31
 Net charge offs                                (221)  (165)  (138)

Other                                             14     16      1
                                                                  
Balance of the allowance for credit losses
at the end of the year                          $293   $270   $250

Balance of the allowance for credit losses
at the end of the year applicable to:

Consumer                                        $218   $195   $181
Commercial                                        75     75     69
                                                $293   $270   $250
                                                                
                                 
<PAGE>28

                          TEXTRON INC.
                                
                        Index of Exhibits
                   Annual Report on Form 10-K
           for the Fiscal Year Ended December 28, 1996
    
    
    
    Exhibits  Description
    
    3.1A       Restated  Certificate  of  Incorporation  of
               Textron as filed March 24, 1988.  Incorporated  by
               reference  to  Exhibit  3.1  to  Textron's  Annual
               Report  on  Form  10-K for the fiscal  year  ended
               January 2, 1988.

    3.1B       Amendment  to  Certificate  of  Designations,
               Preferences   and  Rights  of  Series   C   Junior
               Participating Preferred Stock as filed  March  20,
               1996.

    3.2        By-Laws  of  Textron, restated  December  10,
               1992.  Incorporated by reference to Exhibit 3.2 to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended January 2, 1993.

    NOTE:      Exhibits   10.1  through  10.20  below   are
               management   contracts  or   compensatory   plans,
               contracts or agreements.

    10.1       Annual   Incentive  Compensation  Plan   For
               Textron  Employees.  Incorporated by reference  to
               Exhibit 10.1 to Textron's Annual Report on Form 10-
               K for the fiscal year ended December 30, 1995.

    10.2       Deferred   Income  Plan  For   Textron   Key
               Executives.  Incorporated by reference to  Exhibit
               10.2  to Textron's Annual Report on Form 10-K  for
               the fiscal year ended December 30, 1995.

    10.3       Severance  Plan  For Textron Key  Executives.
               Incorporated  by  reference  to  Exhibit  10.3  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 30, 1995.

    10.4       Special  Benefits for Textron Key Executives.
               Incorporated  by  reference  to  Exhibit  10.4  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 30, 1995.

    10.5       Supplemental  Benefits Plan For  Textron  Key
               Executives with Market Square Profit Sharing  Plan
               Schedule.   Incorporated by reference  to  Exhibit
               10.5  to Textron's Annual Report on Form 10-K  for
               the fiscal year ended December 30, 1995.

    10.6       Supplemental Retirement Plan For Textron  Key
               Executives.  Incorporated by reference to  Exhibit
               10.6  to Textron's Annual Report on Form 10-K  for
               the fiscal year ended December 30, 1995.

    10.7       Survivor   Benefit  Plan  For  Textron   Key
               Executives.  Incorporated by reference to  Exhibit
               10.7  to Textron's Annual Report on Form 10-K  for
               the fiscal year ended December 30, 1995.

    10.8A      Textron 1982 Long-Term Incentive Plan  ("1982
               Plan").   Incorporated  by  reference  to  Exhibit
               10.5(a)  to Textron's Annual Report on  Form  10-K
               for the fiscal year ended December 31, 1988.

    10.8B      First  Amendment to 1982 Plan.   Incorporated
               by  reference  to  Exhibit  10.5(b)  to  Textron's
               Annual  Report  on Form 10-K for the  fiscal  year
               ended January 3, 1987.

    10.8C      Second  Amendment to 1982 Plan.  Incorporated
               by  reference  to  Exhibit  10.5(c)  to  Textron's
               Annual  Report  on Form 10-K for the  fiscal  year
               ended January 2, 1988.

    10.9A      Textron 1987 Long-Term Incentive Plan  ("1987
               Plan").  Incorporated by reference to Exhibit 10.6
               to  Textron's Annual Report on Form 10-K  for  the
               fiscal year ended December 30, 1989.

    10.9B      First  Amendment to 1987 Plan.   Incorporated
               by  reference  to  Exhibit  10.6(b)  to  Textron's
               Annual  Report  on Form 10-K for the  fiscal  year
               ended December 28, 1991.

    10.10A     Textron 1990 Long-Term Incentive Plan  ("1990
               Plan").  Incorporated by reference to Exhibit 10.7
               to  Textron's Annual Report on Form 10-K  for  the
               fiscal year ended December 30, 1989.

    10.10B     First  Amendment to 1990 Plan.   Incorporated
               by  reference  to  Exhibit  10.7(c)  to  Textron's
               Annual  Report  on Form 10-K for the  fiscal  year
               ended December 28, 1991.

    10.10C     Second  Amendment to 1990 Plan.  Incorporated
               by  reference  to  Exhibit  10.7(c)  to  Textron's
               Annual  Report  on Form 10-K for the  fiscal  year
               ended January 2, 1993.

    10.11      Textron   1994  Long-Term  Incentive   Plan.
               Incorporated  by  reference  to  Exhibit   10   to
               Textron's  Quarterly Report on Form 10-Q  for  the
               fiscal quarter ended July 2, 1994.

    10.12      Form  of Indemnity Agreement between  Textron
               and   its   directors   and  executive   officers.
               Incorporated   by  reference  to  Exhibit   A   to
               Textron's  Proxy Statement for its Annual  Meeting
               of Shareholders on April 29, 1987.

    10.13A     Pension  Plan for Directors as amended  by  a
               First Amendment (discontinued as of September  30,
               1996).  Incorporated by reference to Exhibit 10.14
               to  Textron's Annual Report on Form 10-K  for  the
               fiscal year ended December 31, 1988.

    10.13B     Second   Amendment  to  Pension   Plan   for
               Directors (discontinued as of September 30, 1996).
               Incorporated by reference to Exhibit  10.16(b)  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 29, 1990.

    10.14      Deferred   Income   Plan  for   Non-Employee
               Directors.

    10.15A     Employment  Agreement  between  Textron  and
               James   F.   Hardymon  dated  November  24,   1989
               ("Employment    Agreement").    Incorporated    by
               reference  to  Exhibit 10.9  to  Textron's  Annual
               Report  on  Form  10-K for the fiscal  year  ended
               December 30, 1989.

    10.15B     Amendment  dated as of December 15,  1994  to
               Employment  Agreement.  Incorporated by  reference
               to  Exhibit 10.10B to Textron's Annual  Report  on
               Form  10-K for the fiscal year ended December  31,
               1994.

    10.16A     Employment Agreement between Textron and  Lewis  B.
               Campbell  dated September 22, 1992.   Incorporated
               by  reference to Exhibit 10.9 to Textron's  Annual
               Report  on  Form  10-K for the fiscal  year  ended
               January 2, 1993.

    10.16B     Retention Award granted to Lewis B.  Campbell
               on  December 14, 1995.  Incorporated by  reference
               to  Exhibit 10.16B to Textron's Annual  Report  on
               Form  10-K for the fiscal year ended December  30,
               1995.

    10.17      Employment Agreement between Textron and Mary
               L.  Howell  dated  May 4, 1993.   Incorporated  by
               reference  to  Exhibit 10.11 to  Textron's  Annual
               Report  on  Form  10-K for the fiscal  year  ended
               January 1, 1994.

    10.18      Employment  Agreement  between  Textron  and
               Wayne   W.   Juchatz  dated   November  1,   1995.
               Incorporated  by  reference to  Exhibit  10.18  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 30, 1995.

    10.19      Employment  Agreement  between  Textron  and
               Stephen   L.   Key   dated   November   1,   1995.
               Incorporated  by  reference to  Exhibit  10.19  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 30, 1995.

    10.20      Employment  Agreement  between  Textron  and
               William   F.  Wayland  dated  January   1,   1989.
               Incorporated  by  reference to  Exhibit  10.12  to
               Textron's  Annual  Report on  Form  10-K  for  the
               fiscal year ended December 30, 1989.

    10.21A     Credit Agreement dated as of November 1, 1993
               among  Textron,  the  Lenders listed  therein  and
               Bankers  Trust  Company  as  Administrative  Agent
               ("Credit  Agreement").  Incorporated by  reference
               to  Exhibit 10.20A to Textron's Annual  Report  on
               Form  10-K  for the fiscal year ended  January  1,
               1994.

    10.21B     First Amendment dated as of October 30,  1994
               to Credit Agreement.  Incorporated by reference to
               Exhibit 10.22B to Textron's Annual Report on  Form
               10-K for the fiscal year ended December 31, 1994.

    10.21C     Second Amendment to Credit Agreement dated as
               of  July  1,  1995.  Incorporated by reference  to
               Exhibit (b) (3) to Schedule 14D-1 filed by Textron
               on September 19, 1995.

    10.21D     Third Amendment to Credit Agreement dated  as
               of July 1, 1996.

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

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

    13         A   portion  (pages  23  and  following)  of
               Textron's  1996  Annual  Report  to  Shareholders.
               Except    for    pages   or   items   specifically
               incorporated by reference herein, such portion  of
               Textron's  1996  Annual Report to Shareholders  is
               furnished  for  the information of the  Commission
               and is not filed as part of this Report.

    21         Certain  subsidiaries  of  Textron.    Other
               subsidiaries, which considered in the aggregate do
               not   constitute  a  significant  subsidiary,  are
               omitted from such list.

    23         Consent of Independent Auditors.

    24.1       Power of attorney.

    24.2       Certified  copy of a resolution of  the  Board  of
               Directors of Textron.

    27         Financial Data Schedule.
    


                                                Exhibit 3.1B
                        TEXTRON INC.
                              
                              
                              
         AMENDMENT TO CERTIFICATE OF DESIGNATIONS,
                 PREFERENCES AND RIGHTS OF
       SERIES C JUNIOR PARTICIPATING PREFERRED STOCK
                              
               Pursuant to Section 151 of the
                 General Corporation Law of
                   the State of Delaware


      Textron  Inc.,  a corporation organized  and  existing
under  the General Corporation Law of the State of  Delaware
in  accordance  with the provisions of Section  103  thereof
(the "Corporation"), does here certify:

      FIRST:   That  the Corporation filed a Certificate  of
Designation,  Preferences  and  Rights  on  March  11,  1986
creating  a  series  of 500,000 shares  of  preferred  stock
designated  as  "Series  C  Junior  Participating  Preferred
Stock" (the "Certificate of Designation").

       SECOND:   That  as  authorized  and  directed  by   a
resolution  adopted  by  the  Board  of  Directors  of   the
Corporation (the "Board") at a duly convened meeting of  the
Board  held on September 27, 1995, pursuant to the authority
vested  in  it by the provisions of the Restated Certificate
of  Incorporation  of the Corporation,  the  Certificate  of
Designations  is hereby amended to increase  the  number  of
shares constituting the series from 500,000 to 2,000,000.

      THIRD:   That  none of the shares of the Corporation's
Series  C  Junior  Participating Preferred Stock  have  been
issued as of the date set forth below.

     FOURTH:  That the Certificate of Designations is hereby
amended to change the Rights Declaration Date (as referenced
therein)  from March 8, 1986 to September 27, 1995 and  that
the  foregoing amendment to the Certificate of  Designations
was  effected  by the following resolution  adopted  by  the
Board  at  a  duly  convened meeting of the  Board  held  on
September 27, 1995, pursuant to the authority vested  in  it
by   the   provisions   of  the  Restated   Certificate   of
Incorporation of the Corporation;

          FURTHER RESOLVED, that, subject to the filing
     of  an  Amendment to Certificate of  Designations,
     Preferences   and  Rights  of  Series   C   Junior
     Participating  Preferred Stock with the  Secretary
     of State of the State of Delaware, the Certificate
     of Designation, Preferences and Rights of Series C
     Junior Participating Preferred Stock filed by  the
     Corporation  with the Secretary of  State  of  the
     State   of   Delaware  on  March  11,  1986   (the
     "Certificate  of  Designations")  be  amended   to
     change the Rights Declaration Date (as defined  in
     the  Certificate of Designations)  from  March  8,
     1986  to  September 27, 1995 and to  increase  the
     number  of shares constituting the Series C Junior
     Participating  Preferred  Stock  from  500,000  to
     2,000,000.

       FIFTH:    That   the  Amendment  to  Certificate   of
Designations,  Preferences and Rights  of  Series  C  Junior
Participating  Preferred  Stock has  been  duly  adopted  in
accordance with the provisions of Section 151 of the General
Corporation Law of the State of Delaware.

       SIXTH:    That  this  Amendment  to  Certificate   of
Designations,  Preferences and Rights  of  Series  C  Junior
Participating  Preferred Stock shall  not  become  effective
until 5:01 p.m., New York City time, on March 20, 1996.

      The  Corporation  has caused this  Certificate  to  be
signed by its Vice President and Deputy General Counsel this
12th day of March 1996.



                              /s/ Arnold M. Friedman
                              Vice President and Deputy
                              General Counsel





                                    Exhibit 10.14
                              
      Deferred Income Plan for Non Employee Directors
                              
This Deferred Income Plan for Non-Employee Directors, the
"Plan", is effective January 1, 1997 and replaces the plan
previously in effect.


Article I - Participation

 1.1   Non-employee members of the Board of Directors of
       Textron Inc. ("Textron") may elect to defer receipt
       of any or all of the cash portion of the annual
       retainer into either a stock unit account or an
       interest-bearing account.  The deferred stock portion
       of the annual retainer is automatically deferred into
       the stock unit account.
       
 1.2   Each Director must have on file with Textron a
       Deferral Election Form indicating deferral elections
       for the following calendar year(s).
       
 1.3   For any complete calendar quarters remaining in the
       calendar year in which an individual initially
       becomes a non-employee director, the Director may
       elect to defer his or her fees at any time before the
       start of each such quarter.

Article II - Deferred Income Accounts
  
 2.1   For record-keeping purposes only, Textron shall
       maintain a stock unit account and an interest-bearing
       account for each non-employee Director.
       
 2.2   Stock Unit Account
       The Stock Unit Account shall consist of Stock Units,
       which are fictional shares of Textron common stock
       accumulated and accounted for the sole purpose of
       determining the cash payout of any distribution under
       this portion of the Plan.
       
       As of the end of each calendar quarter, Textron shall
       credit to the Stock Unit Account 125% (includes a 25%
       Premium contributed by Textron, the "Premium") of the
       amount, including both the cash portion and the
       deferred stock portion of the annual retainer, the
       Director deferred into this account during the
       quarter.  Textron shall also credit to this account
       Stock Units equal to the number of shares of Textron
       common stock that would have been allocated on
       account of dividends.
       
       The number of Stock Units Textron shall credit to the
       Stock Unit Account will equal the number of shares of
       Textron common stock that could have been purchased
       at a price per share equal to the average price per
       share of Textron common stock contributed to the
       Textron Savings Plan during that quarter.
       
       Half of the 25% Premium contributed by Textron shall
       vest (become nonforfeitable) on December 31 of the
       calendar year in which the deferred income otherwise
       would have been paid, and the remaining half on the
       next December 31.  The Premium will continue to vest
       after the termination of the Directorship.  The
       Premium will vest only if the related deferred
       compensation is unpaid at the time of vesting.
       Unvested Premiums shall vest immediately upon the
       Director's death or total disability as determined by
       the Textron Benefits Committee.
       
 2.3   Interest Account
       As of the end of each calendar quarter Textron shall
       credit to the Interest Account an amount equal to
       interest on the average balance in the Interest
       Account during such quarter.  The average balance
       will be computed by adding the opening and closing
       balances for the quarter and dividing by two.
       Interest will be credited monthly at the greater of
       8% or the Moody's Corporate Bond Yield Index rate.
  
Article III - Payments

 3.1   Payments or withdrawals from either the Stock Unit
       Account or the Interest Account or transfers between
       the two accounts shall not be allowed while the
       individual remains a Director of Textron.  Prior to
       or at the time of the Director's resignation,
       removal, or retirement from the Board of Directors,
       the Director must elect a payment schedule.
       
 3.2   Upon the Director's resignation, removal or
       retirement from the Board of Directors, the Director
       may, once each calendar quarter, elect to transfer,
       in 10% increments, any or all amounts in the Stock
       Unit Account to the Interest Account.  The cash
       amount transferred will be determined by multiplying
       the current value of Textron common stock by the
       number of whole or fractional Stock Units in the
       Stock Unit Account as of the end of that calendar
       quarter times the percentage being transferred.  The
       current value shall be the average of the composite
       closing prices, as reported in the Wall Street
       Journal for the ten trading days immediately
       following the calendar quarter in which the election
       to transfer was made.
       
 3.3   Upon the Director's resignation, removal or
       retirement from the Board of Directors, he or she
       must make a payment election by completing the
       Payment Election Form.  The Director may elect on the
       Payment Election Form to receive (1) the entire
       amount of his or her accounts as soon as practical
       following the end of the current quarter which will
       be deemed to be an election to transfer under the
       provisions of paragraph 3.2 in the current quarter
       all amounts in the Director's Stock Unit Account, (2)
       the entire amount of his or her accounts as soon as
       practical following the end of the current calendar
       year which will be deemed to be an election to
       transfer under the provisions of paragraph 3.2 in the
       final quarter of the current calendar year all
       amounts in the Director's Stock Unit Account, or (3)
       payment in a number of annual installments, each
       payable as soon as practical following the end of
       each successive calendar year, over a period of up to
       five years which will be deemed to be an election to
       transfer under the provisions of paragraph 3.2 in the
       final quarter of each respective calendar year an
       amount, if necessary, from the Director's Stock Unit
       Account sufficient to make the required payment.
       Annual installments shall be calculated each year by
       dividing the unpaid amount as of January 1 of that
       year by the remaining number of unpaid installments.
       
 3.4   During the installment period, the unpaid balance in
       the Interest Account will continue to earn interest
       at the same rate as if the individual had continued
       as a Director.
       
 3.5   If the Director or former Director dies before all
       payments have been made, payment(s) shall be made to
       the beneficiary designated on the Designation of
       Beneficiary Form.  In the event of death, the
       Benefits Committee shall choose in its sole
       discretion the payment schedule after considering the
       method of payment that may have been requested by the
       Director or by the beneficiaries.
       
       The designated beneficiary may be changed from time
       to time by delivering a new Designation of
       Beneficiary Form to Textron.  If no designation is
       made, or if the named beneficiary predeceases the
       Director, payment shall be made to the Director's
       estate.
       
 3.6   At the discretion of Textron, the payments to be made
       after the Director's resignation, removal, or
       retirement from the Board of Directors pursuant to
       this Article III may be accelerated in such amounts
       and at such times as the Benefits Committee
       determines.
  
Article IV - Miscellaneous
  
 4.1   Benefits provided under this Plan are unfunded
       obligations of Textron.  Nothing contained in this
       Plan shall require Textron to segregate any monies
       from its general funds with respect to such
       obligations.
       
 4.2   The Textron Benefits Committee shall be the plan
       administrator of this Plan and shall be solely
       responsible for its general administration and
       interpretation and for carrying out the provisions
       hereof, and shall have all such powers as may be
       necessary to do so.
       
 4.3   Unless a contrary or different meaning is expressly
       provided, each use in this Plan of the masculine or
       feminine shall include the other and each use of the
       singular number shall include the plural.
       
 4.4   No benefit payable at any time under this Plan shall
       be subject in any manner to alienation, sale,
       transfer, assignment, pledge or encumbrance of any
       kind unless specifically approved in writing in
       advance by the Textron Benefits Committee or its
       designee.  Any attempt to alienate, sell, transfer,
       assign, pledge or otherwise encumber any such
       benefit, whether presently or subsequently payable,
       shall be void unless so approved.  Except as required
       by law, no benefit payable under this Plan shall in
       any manner be subject to garnishment, attachment,
       execution or other legal process, or be liable for or
       subject to the debts or liability of any Participant
       or Beneficiary.
       
 4.5   The Board or its designee shall have the right to
       amend, modify, suspend or terminate this Plan at any
       time by written ratification of such action;
       provided, however, that no amendment, modification,
       suspension or termination shall reduce the amount
       credited to either the Stock Unit Account or the
       Interest Account immediately before the effective
       date of the amendment, modification, suspension or
       termination.
       
 4.6   This Plan shall be construed in accordance with the
       laws of the State of Delaware.
  
  
  IN WITNESS WHEREOF, Textron Inc. has caused this restated
  Plan to be executed by its duly authorized officer to be
  effective as of January 1, 1997.
  
  
                         TEXTRON INC.
  
  
                          By:/s/Frederick K. Butler
                               Frederick K. Butler
                          Vice President and Secretary
  




                                                   EXHIBIT 10.21D

              THIRD AMENDMENT TO CREDIT AGREEMENT


     THIS AMENDMENT is dated as of the 1st day of July, 1996
(the  "Third  Amendment")  among TEXTRON  INC.,  a  Delaware
corporation  (including  its  successors  and   assigns   as
permitted  by the Credit Agreement as defined below,  "Compa
ny"), THE LENDERS LISTED ON THE SIGNATURE PAGES HEREOF (indi
vidually  referred to herein as a "Lender" and  collectively
as  "Lenders"),  and BANKERS TRUST COMPANY  ("Bankers"),  as
Administrative Agent for Lenders ("Agent").

                           RECITALS

      WHEREAS, Company, the lenders listed therein and Agent
entered  into  a  credit agreement dated as of  November  1,
1993,  as  amended  on October 30, 1994  and  July  1,  1995
("Credit Agreement"); and

      WHEREAS, Company, Lenders and Agent desire to  further
amend the Credit Agreement;

      NOW,  THEREFORE, in consideration of the premises  and
the  agreements, provisions and covenants herein  contained,
Company, Lenders and Agent agree as follows:

      1.    Subsection  2.8A(i) of the Credit  Agreement  is
hereby deleted in its entirety and the following substituted
therefor:

  "(A)    Facility  Fees.  (i)  The Company shall  pay  to  the
          Agent for the account of the Banks a facility fee  as
          set  forth  in  the  table below,  accrued  from  and
          including  the  Effective Date to and  including  the
          Final  Maturity Date, on the daily average  aggregate
          amount  of  the Commitments (whether used or  unused)
          based  upon  the rating issued by Standard  &  Poor's
          Corporation and Moody's Investors Service,  Inc.  for
          the  Company's  long-term unsecured  indebtedness  at
          the beginning of each fiscal quarter of the Company:

          Rating Category*      Facility Fee          
          A/A2 or higher        .0900%
          A-/A3                 .1000%
          BBB+/Baal             .1500%
          BBB/Baa2              .1750%
          BBB-/Baa3 or lower    .2000%
               or no rating
                                                      

_______________
*    In  the  case of "split" ratings ( i.e., if the ratings
     of each such rating agency differ by one or more catego
     ries, including numerical modifiers and (+) and (-)  as
     categories),  the facility fee will be based  upon  the
     higher of the two ratings."

     2.   The Final Maturity Date is hereby extended to July
1,  2001  and the Facility Extension Date is hereby extended
to July 1, 1997.

     3.   The execution and delivery of this Third Amendment
by the Company is deemed a certification by the Company that
(i)  the representations and warranties set forth in Section
4  of  the  Credit  Agreement,  as  amended  by  this  Third
Amendment, are true and correct on and as of the date hereof
as  if  made on and as of the date hereof, (ii) there exists
no  Event of Default or Potential Event of Default on and as
of  the date hereof, (iii) between October 30, 1995 and July
1,  1996  there  have been no changes in generally  accepted
accounting  principles which have had a material  effect  on
the  Company's financial condition, and (iv) the Company has
full  power,  authority  and legal  right  to  execute,  and
deliver,  and  perform  its obligations  under,  this  Third
Amendment.

      4.    This  Third  Amendment shall  not  constitute  a
consent or waiver to or modification of any other provision,
term  or  condition  of  the Credit Agreement.   All  terms,
provisions,    covenants,    representations,    warranties,
agreements and conditions contained in the Credit Agreement,
as amended hereby, shall remain in full force and effect.

      5.   As permitted by Section 10.16 of the Credit Agree
ment, this Third Amendment may be executed in any number  of
counterparts  and  by different parties hereto  in  separate
counterparts,  each of which when so executed and  delivered
shall  be  deemed  an  original, but all  such  counterparts
together  shall constitute but one and the same  instrument.
This Third Amendment shall be deemed effective as of July 1,
1996,  subject  to the prior execution of a  counterpart  of
this  Third  Amendment  by each of the  parties  hereto  and
delivery of copies hereof to Company and Agent.
      6.    All  interest, fees and other  amounts  accruing
under the Credit Agreement on or prior to, or determined  in
respect  of  any day accruing on or prior to  July  1,  1996
shall  be computed and determined as provided in the  Credit
Agreement before giving effect to this Third Amendment.

     7.   THIS THIRD AMENDMENT SHALL BE GOVERNED BY, AND CON
STRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO THE PRINCIPLES OF CONFLICT OF LAWS.

     WITNESS the due execution hereof by the respective duly
authorized officers of the undersigned as of the date  first
above written.


                                   Borrower
                                   TEXTRON INC.


                                   By: /s/R. A. Watson
                                   Title: Senior Vice
President
                                            and Treasurer

BANK OF AMERICAN NATIONAL TRUST AND SAVINGS ASSOCATION




BY: /s/Deborah J. Graziano
NAME:  Deborah J. Graziano
TITLE:   Vice President


COMMITTMENT          $78,947,400           
                                           
PRO RATA SHARE:      5.2632%               



SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



BANKERS TRUST COMPANY


BY: /s/Cynthia A. Jay
NAME: Cynthia A. Jay
TITLE:  Vice President


COMMITTMENT:         $69,736,850           
                                           
PRO RATE SHARE:      4.6491%               



SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT


BANQUE NATIONALE de PARIS



BY:  /s/Richard L. Sted
NAME:  Richard L. Sted
TITLE:   Senior Vice President

BY: /s/Richard Pace
NAME: Richard Pace
TITLE:  Assistant Vice President

COMMITTMENT:         $15,789,450           
                                           
PRO RATE SHARE:      1.0526%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



CIBC INC.

BY: /s/W. B. Anderson
NAME: W. B. Anderson
TITLE:  Director

COMMITMENT:          $59,210,550           
                                           
PRO RATE SHARE:      3.9474%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



CHEMICAL BANK

BY: /s/J. Treger
NAME:  J. Treger
TITLE:   Vice President

COMMITMENT:          $84,210,550           
                                           
PRO RATE SHARE:      5.6140%               




SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT


MARINE MIDLAND BANK

BY: /s/William M. Holland
NAME:  William M. Holland
TITLE:   Vice President

COMMITMENT:          $25,000,000           
                                           
PRO RATE SHARE:      1.66667$              



SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



CHEMICAL BANK

BY: /s/Chris Georvassilis
NAME:  Chris Georvassilis
TITLE:   Vice President

COMMITMENT:          $23,684,160           
                                           
PRO RATE SHARE:      1.5789%               




SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




CREDIT LYONNAIS NEW YORK BRANCH


BY: /s/Robert Ivonevich
NAME: Robert Ivonevich
TITLE:  Senior Vice President

COMMITMENT:          $15,789,450           
                                           
PRO RATE SHARE:      1.0526%               



SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



CREDIT SUISSE

BY: /s/Juerg Johner
NAME: Juerg Johner
TITLE:  Associate

BY:  /s/Edward E. Barr
NAME:  Edward E. Barr
TITLE:   Associate


COMMITMENT:          $25,000,000           
                                           
PRO RATE SHARE:      1.6667%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT


FIRST AMERICAN NATIONAL

BY: /s/Scott M. Bane
NAME: Scott M. Bane
TITLE:  Senior Vice President


COMMITMENT:          $7,894,710            
                                           
PRO RATE SHARE:      .5263%                


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT



SUNTRUST BANK

BY: /s/Susan Boyd
NAME: Susan Boyd
TITLE:  Vice President

COMMITMENT:          $7,894,710            
                                           
PRO RATE SHARE:      .5263%                


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




DEUTSCHE BANK AG, NEW YORK BRANCH

BY: /s/James Fox
NAME:  James FOX
TITLE:   Assistant Vice President


BY: /s/Ralf Hoffmann
NAME:  Ralf Hoffmann
TITLE:   Vice President

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




BANQUE PARIBAS

BY: /s/John J. McCormick, III
NAME:  John J. McCormick, III
TITLE:   Vice President

BY:  /s/Mary T. Finnegan
NAME:  Mary T. Finnegan
TITLE:   Group Vice President


COMMITMENT:          $39,210,550           
                                           
PRO RATA SHARE:      2.6140%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




CORESTATES BANK, N.A.

BY: /s/John M. Fessick
NAME:  John M. Fessick
TITLE:   Vice President

COMMITMENT:          $7,894,710            
                                           
PRO RATA SHARE:      .5263%                


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




FLEET NATIONAL BANK

BY: /s/Roger C. Boucher
NAME:  Roger C. Boucher
TITLE:   Vice President

COMMITMENT:          $48,684,160           
                                           
PRO RATA SHARE:      3.2456%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




CITIBANK, N.A.

BY:  /s/W. Martens
NAME:  W. Martens
TITLE:   Attorney in Fact

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE SANWA BANK, LIMITED

BY:  /s/Tatsumi Kimishima
NAME:  Tatsumi Kimishima
TITLE:   Senior Deputy General Manager

COMMITMENT:          $19,736,850           
                                           
PRO RATA SHARE:      1.3158%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE FIRST NATIONAL BANK OF BOSTON

BY:  /s/Harvey H. Thayer, Jr.
NAME:  Harvey H. Thayer, Jr.
TITLE:   Director

COMMITMENT:          $61,842,110           
                                           
PRO RATA SHARE:      4.1228%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE BANK OF NEW YORK

BY:  /s/David C. Judge
NAME:  David C. Judge
TITLE:   Vice President

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               


SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




BANK OF TOKYO-MITSUBISHI TRUST COMPANY

BY:  /s/G. Stewart
NAME:  G. Stewart
TITLE:   Assistant Vice President and Manager

COMMITMENT:          $22,368,400           
                                           
PRO RATA SHARE:      1.4912%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




NATIONAL WESTMINSTER BANK PLC.

BY:  /s/Maria Amaral-LeBlanc
NAME:  Maria Amaral-LeBlanc
TITLE:   Vice President

COMMITMENT:          $15,789,450           
                                           
PRO RATA SHARE:      1.0526%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




ROYAL BANK OF CANADA

BY:  /s/Michael Korine
NAME:  Michael Korine
TITLE:   Senior Manager

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




UNION BANK OF SWITZERLAND

BY:  /s/Laurent J. Chaix
NAME:  Lauren J. Chaix
TITLE:   Vice President

BY:  /s/Robert A. High
NAME:  Robert A. High
TITLE:   Assistant Treasurer

COMMITMENT:          $25,000,000           
                                           
PRO RATA SHARE:      1.6667%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE FIRST NATIONAL BANK OF CHICAGO

BY:  /s/Daniel J. Lenckos
NAME:  Daniel J. Lenckos
TITLE:   Vice President

COMMITMENT:          $78,947,400           
                                           
PRO RATA SHARE:      5.2632%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE BANK OF NOVA SCOTIA

BY:  /s/M. R. Bradley
NAME:  M. R. Bradley
TITLE:   Authorized Signatory

COMMITMENT:          $20,000,000           
                                           
PRO RATA SHARE:      1.3333%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




MORGAN GUARANTY TRUST COMPANY OF NEW YORK

BY:  /s/Adam J. Silver
NAME:  Adam J. Silver
TITLE:   Associate

COMMITMENT:          $78,947,400           
                                           
PRO RATA SHARE:      5.2632%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




BANK OF MONTREAL/HARRIS TRUST AND SAVINGS BANK

BY:  /s/Marc Heyden
NAME:  Marc Heyden
TITLE:   Director

COMMITMENT:          $19,736,850           
                                           
PRO RATA SHARE:      1.3158%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




SWISS BANK CORPORATION

BY:  /s/James J. Diaz
NAME:  James J. Diaz
TITLE:   Director, Banking Finance Support, N.A.

BY:  /s/Stephanie W. Kim
NAME:  Stephanie W. Kim
TITLE:   Associate Director

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




ABN-AMRO BANK, N.V.
Boston Branch
By:  ABN AMRO North American, Inc., as Agent

BY:  /s/James E. Davis
NAME:  James E. Davis
TITLE:   Vice President and Director

BY:  /s/Carol A. Levine
NAME:  Carol A. Levine
TITLE:   Senior Vice President and Managing Director

COMMITMENT:          $55,263,166           
                                           
PRO RATA SHARE:      3.6842%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




WELLS FARGO BANK, NATIONAL ASSOCIATION

BY:  /s/Bruce L. Gregory
NAME:  Bruce L. Gregory
TITLE:   Vice President

COMMITMENT:          $35,526,315           
                                           
PRO RATA SHARE:      2.3684%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE FUJI BANK, LTD., NEW YORK BRANCH

BY:  /s/Gina Kearns
NAME:  Gina Kearns
TITLE:   Vice President and Manager

COMMITMENT:          $22,368,400           
                                           
PRO RATA SHARE:      1.4912%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE INDUSTRIAL BANK OF JAPAN TRUST COMPANY

BY:  /s/John V. Veltri
NAME:  John V. Veltri
TITLE:   Senior Vice President

COMMITMENT:          $22,368,400           
                                           
PRO RATA SHARE:      1.4912%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




MELLON BANK, N.A.

BY:  /s/R. Jane Westrich
NAME:  R. Jane Westrich
TITLE:   Vice President

COMMITMENT:          $34,210,550           
                                           
PRO RATA SHARE:      2.2807%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




NATIONS BANK

BY: /s/Eric C. Stephenson
NAME:  Eric C. Stephenson
TITLE:   Vice President

COMMITMENT:          $82,894,710           
                                           
PRO RATA SHARE:      5.5263%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




COMMERZBANK AKTIENGESELLSCHAFT

BY:  /s/ Juergen Boysen
NAME:  Juergen Boysen
TITLE:   Senior Vice President

BY:  /s/Robert Donohue
NAME:  Robert Donohue
TITLE:   Vice President

COMMITMENT:          $19,736,850           
                                           
PRO RATA SHARE:      1.315790%             

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE TORONTO-DOMINION BANK

BY:  /s/L. Merghart
NAME:  L. Merghart
TITLE:   Director

COMMITMENT:          $21,052,599           
                                           
PRO RATA SHARE:      1.4035%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




THE CHASE MANHATTAN BANK, N.A.

BY:  /s/J. Treger
NAME:  J. Treger
TITLE:   Vice President

COMMITMENT:          $59,210,550           
                                           
PRO RATA SHARE:      3.9474%               

SIGNATURE  PAGE TO THE THIRD AMENDMENT DATED AS OF  JULY  1,
1996 TO THE TEXTRON INC. CREDIT AGREEMENT




<TABLE>
                                                                 EXHIBIT 12.1

                                PARENT GROUP
                                      
              COMPUTATION OF RATIO OF INCOME TO COMBINED FIXED
                    CHARGES AND PREFERRED STOCK DIVIDENDS
                                      
                                 (Unaudited)

                         (In millions except ratios)

<CAPTION>
                                                                  Year
<S>                                          <C>       <C>       <C>       <C>       <C>
                                              1996      1995      1994      1993      1992
Fixed charges:                                                                       
 Interest expense (1)                        $ 148     $ 178     $ 192     $ 218     $ 242
 Distributions on preferred securities of                                            
    subsidiary trust, net of income taxes       23         -         -         -         -
 Estimated interest portion of rents            17        17        20        21        19
                                                                                     
    Total fixed charges                      $ 188     $ 195     $ 212     $ 239     $ 261
                                                                                     
                                                                                     
Income:                                                                              
 Income from continuing operations                                                   
    before income taxes and distributions                                            
    on preferred securities of subsidiary                                            
    trust (2)                                $ 827     $ 690     $ 623     $ 470     $ 412
 Fixed charges                                 188       195       212       239       261
 Eliminate equity in undistributed pretax                                            
    income of finance subsidiaries           (259)     (248)     (225)     (195)     (177)
                                                                                     
    Adjusted income                          $ 756     $ 637     $ 610     $ 514     $ 496
                                                                                     
Ratio of income to fixed charges               4.02      3.27      2.88      2.15      1.90

</TABLE>
________________________

(1)  Includes  interest unrelated to borrowings of $11 million in  1996,  $23
     million in 1995, $27 million in 1994, $25 million in 1993, and $30
     million in 1992.

(2)  Excludes  the cumulative effect of changes in accounting  principles  in
     1992.



<TABLE>
                                                                 EXHIBIT 12.2

           TEXTRON INC. INCLUDING ALL MAJORITY-OWNED SUBSIDIARIES
                                      
              COMPUTATION OF RATIO OF INCOME TO COMBINED FIXED
                    CHARGES AND PREFERRED STOCK DIVIDENDS
                                      
                                 (Unaudited)

                         (In millions except ratios)
<CAPTION>

                                                                  Year
                                              1996      1995      1994      1993      1992
<S>                                          <C>       <C>       <C>       <C>       <C>
Fixed charges:                                                                       
 Interest expense (1)                        $ 731     $ 791     $ 651     $ 650     $ 731
 Distributions on preferred securities of                                            
  subsidiary trust, net of income taxes         23         -         -         -         -
 Estimated interest portion of rents            35        34        36        38        36
                                                                                     
  Total fixed charges                        $ 789     $ 825     $ 687     $ 688     $ 767
                                                                                     
                                                                                     
Income:                                                                              
 Income from continuing operations                                                   
  before income taxes and distributions                                              
  on preferred securities of subsidiary                                              
  trust (2)                                  $ 827     $ 690     $ 623     $ 470     $ 412
 Fixed charges                                 789       825       687       688       767
                                                                                     
  Adjusted income                            $1,616    $1,515    $1,310    $1,158    $1,179
                                                                                     
Ratio of income to fixed charges               2.05      1.84      1.91      1.68      1.54


</TABLE>
________________________

(1)  Includes  interest unrelated to borrowings of $11 million in  1996,  $23
     million in 1995, $27 million in 1994, $25 million in 1993, and $30
     million in 1992.

(2)  Excludes  the cumulative effect of changes in accounting  principles  in
     1992.



<PAGE> 23
- -------------------------------------------------------------------------------
Business Segment Data

For a description of the businesses comprising each segment, see pages 54 and
55.
<TABLE>
<CAPTION>
                                        Revenues                      Operating Income        Operating Income Margins
                              ---------------------------      -------------------------      ------------------------
(In millions)                   1996        1995     1994        1996     1995      1994        1996     1995    1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                           <C>         <C>      <C>         <C>       <C>       <C>          <C>      <C>     <C>
Aircraft                      $2,703      $2,519   $2,290      $  271    $ 245     $ 197        10.0%     9.7%    8.6%
Automotive                     1,627       1,534    1,511         146      135       132         9.0      8.8     8.7
Industrial                     2,196       1,560    1,539         233      177       157        10.6     11.3    10.2
Systems and Components           653         855    1,338          57       65        88         8.7      7.6     6.6
Finance                        2,095       1,985    1,672         383      365       331        18.3     18.4    19.8
- ---------------------------------------------------------------------------------------------------------------------
                              $9,274      $8,453   $8,350       1,090      987       905        11.8     11.7    10.8
- ------------------------------===========================------------------------------------------------------------
Corporate expenses and
  other - net                                                    (115)    (119)      (92)
Interest expense - net                                           (148)    (178)     (190)
- ----------------------------------------------------------------------------------------
Income from continuing
  operations before income
  taxes<F*>                                                    $  827    $ 690     $ 623
========================================================================================
<FN>
<F*>Before distributions on preferred securities of subsidiary trust in 1996.

Income of the Finance segment is net of interest expense.

Prior year amounts have been reclassified to conform to the current year's
segment presentation as more fully described on page 24.
</TABLE>


1996 Revenues - $9.3 billion          1996 Operating Income - $1.1 billion
- --------------------------------      ----------------------------------------

[GRAPH]                               [GRAPH]
Aircraft                 29%          Aircraft                  25%
Automotive               17%          Automotive                14%
Industrial               24%          Industrial                21%
Systems & Components      7%          Systems & Components       5%
Finance                  23%          Finance                   35%

<TABLE>
<CAPTION>
                                  Identifiable Assets             Capital Expenditures               Depreciation
                             ----------------------------        -----------------------        ---------------------
(In millions)                   1996        1995     1994        1996     1995      1994        1996     1995    1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                          <C>         <C>      <C>            <C>      <C>       <C>         <C>      <C>     <C>
Aircraft                     $ 1,896     $ 1,782  $ 1,680        $119     $ 75      $ 79        $ 55     $ 50    $ 50
Automotive                     1,020         861      849          60       78        85          41       39      37
Industrial                     1,811       1,372      975         110       81        76          76       50      47
Systems and Components           604         963    1,067          17       18        24          26       31      50
Finance                       11,409      10,816    9,900          34       23        22          21       20      18
- ---------------------------------------------------------------------------------------------------------------------
Corporate, including
  investment in discontinued
  operation                    1,742       1,932    1,665           3        4         8           4        5       4
Eliminations                    (247)        (75)     (33)          -        -         -           -        -       -
- ---------------------------------------------------------------------------------------------------------------------
                             $18,235     $17,651  $16,103        $343     $279      $294        $223     $195    $206
=====================================================================================================================

Prior year amounts have been reclassified to conform to the current year's
segment presentation as more fully described on page 24.
</TABLE>

                                                             T E X T R O N  2 3


<PAGE> 24

- -------------------------------------------------------------------------------
Management's Discussion and Analysis

Results of Operations

Revenues
[GRAPH]
Year                       1994             1995            1996
Amount ($ in millions)     $8,350           $8,453          $9,274
Change from prior year     6%               1%              10%

Earnings
per Share<F*>
[GRAPH]
[FN]
<F*>from continuing operations
Year                       1994             1995              1996
Amount ($ in millions)      $4.06            $4.79             $5.60
Change from prior year     22%              18%               17%

Aircraft
Revenues
[GRAPH]
Year                       1994             1995              1996
Amount ($ in millions)      $2,290           $2,519            $2,703
Change from prior year      10%              10%               7%


Operating
Income
[GRAPH]
Year                       1994              1995              1996
Amount ($ in millions)     $197              $245              $271
Change from prior year     22%               24%               11%

Textron Inc.
1996 vs. 1995
*Earnings per share from continuing operations in 1996 were $5.60 per share,
up 17% from the 1995 amount of $4.79. Income from continuing operations in
1996 of $482 million was up from $416 million for 1995. Revenues increased
10% to $9.3 billion in 1996 from $8.5 billion in 1995. Net income in 1996 was
$253 million vs. $479 million in 1995, reflecting the impact of a $229
million loss from discontinued operation in 1996.

*Operating income of Textron's five business segments aggregated $1.1 billion
in 1996, up 10% from 1995, as a result of continued improved financial
results of its four core business segments - Aircraft, Automotive,
Industrial, and Finance.

*The lower interest of the Parent Group - $148 million in 1996 vs. $178
million in 1995 - was due to lower average debt, due in part to the payment
of debt with the proceeds from the issuance of preferred securities in
February 1996.

*Business segment data for prior years has been reclassified to reflect the
transfer of certain businesses to the Aircraft and Industrial segments to
better align the overall groupings of businesses with the markets they serve.
The Aircraft segment now includes Textron Lycoming and the Industrial segment
now includes HR Textron and the metal cutting business of Randall.

1995 vs. 1994
*Earnings per share from continuing operations in 1995 were $4.79 per share,
up 18% from the 1994 amount of $4.06. Income from continuing operations in
1995 of $416 million was up from $366 million in 1994. Revenues increased 1%
to $8.5 billion in 1995. Excluding the effects of the Textron Lycoming
Turbine Engine and Homelite divisions, which were sold in 1994, revenues were
up 9%. Net income in 1995 was $479 million vs. $433 million in 1994.

*Operating income of Textron's five business segments aggregated $1.0 billion
in 1995, up 9% from 1994. An increase of 15% in the aggregate income of the
Aircraft, Industrial, and Finance segments more than offset lower results in
the Systems and Components segment. Operating income in the Automotive
segment was essentially unchanged.

*Corporate expenses and other - net increased in 1995 by $27 million due in
large part to an increase in compensation expense tied directly to changes in
the market value of Textron's common stock ($17 million). To mitigate the
impact on compensation expense of future increases in stock price, Textron
entered into a cash-settlement option program on Textron's common stock in
November 1995.

*The lower interest expense of the Parent Group - $178 million in 1995 vs.
$192 million in 1994 - reflected a lower level of average borrowing,
notwithstanding the incremental borrowing associated with acquisitions in the
fourth quarter of 1995, partially offset by an increased cost of borrowing.

Aircraft
1996 vs. 1995
The Aircraft segment's revenues and income increased $184 million (7%) and
$26 million (11%), respectively.

*Bell Helicopter's revenues decreased primarily as a result of lower sales of
military helicopters to the U.S. government ($136 million) and lower revenues
on the V-22 program ($69 million), partially offset by higher domestic and
international helicopter sales, including increased deliveries on the
Canadian Forces contract ($119 million), and increased military and
commercial spares sales ($41 million). Bell's income decreased slightly, as
the impact of lower revenues and costs associated with the introduction of
new commercial aircraft models was partially offset by additional income on
the V-22 program.

2 4  T E X T R O N


<PAGE> 25

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

Automotive
Revenues
[GRAPH]
Year                        1994             1995           1996
Amount ($ in millions)      $1,511           $1,534         $1,627
Change from prior year      28%              2%             6%

Operating
Income
[GRAPH]
Year                        1994             1995           1996
Amount ($ in millions)      $132             $135           $146
Change from prior year      48%              2%             8%

Industrial
Revenues
[GRAPH]
Year                        1994             1995            1996
Amount ($ in millions)      $1,539           $1,560          $2,196
Change from prior year      13%              1%              41%

Operating
Income
[GRAPH]
Year                        1994             1995            1996
Amount ($ in millions)      $157             $177            $233
Change from prior year      21%              13%             32%

*Cessna's revenues increased primarily as a result of higher sales of
business jets, principally the Citation X and Citation VII models, and
utility turboprop aircraft. Its income increased as a result of the higher
revenues, partially offset by higher product development and selling and
administrative expenses due to the introduction and support of new products.


1995 vs. 1994
The Aircraft segment's revenues and income increased $229 million (10%) and
$48 million (24%), respectively.

*Bell Helicopter's revenues increased, primarily as a result of higher
international aircraft sales ($199 million) and higher revenues under the
V-22 engineering and manufacturing development contract ($97 million),
partially offset by lower sales to foreign military customers and to the U.S.
government ($95 million). Bell's income increased primarily as a result of
the higher revenues.

*Cessna's revenues and income increased primarily as a result of higher sales
of utility turboprop aircraft. Increased product development expenses,
principally related to the Bravo and Excel Citation aircraft ($32 million),
were partially offset by reduced JPATS bid and proposal expenses and product
support costs ($23 million).

Automotive
1996 vs. 1995
The Automotive segment's revenues increased $93 million (6%) and income
increased $11 million (8%). The improved results reflected the increased
production of models with Textron content, particularly light trucks at
Chrysler, and the benefits of the acquisitions of Valeo Wiper Systems and the
remaining 50% of a joint venture in Born, Netherlands.

Excluding the impact of the 1997 acquisition of Kautex, automotive sales are
expected to be lower in 1997 than in 1996 as a result of the timing of
replacement business and customer launches. The Kautex acquisition will more
than offset the impact of these lower sales and will contribute positively to
income, albeit at lower margins.

1995 vs. 1994
The Automotive segment's revenues increased $23 million (2%) despite a
reduction in North American automotive production, due to higher production
of models with Textron content. Income increased $3 million (2%), due to the
higher sales, partially offset by start-up costs related to the launch of new
products and facilities.

Industrial
1996 vs. 1995
The Industrial segment's revenues increased $636 million (41%) and income
increased $56 million (32%). The increases were principally due to higher
sales in the fastening systems business ($558 million), reflecting the fourth
quarter 1995 acquisitions of Elco Industries and Boesner, and the first half
1996 acquisitions of Textron Industries S.A.S. and Xact Products. In
addition, the year's results benefited from higher sales and improved
performance at E-Z-GO, and continued strong performance in the contractor
tool business, including the contribution from the Klauke acquisition.

1995 vs. 1994
The Industrial segment's revenues increased $21 million (1%) and income
increased $20 million (13%). The increases were due principally to higher
sales in the fastening systems business ($162 million), reflecting Avdel's
results for the full year in 1995 compared with nine months in 1994, and the
acquisition of Elco Industries in October 1995. In addition, sales were
higher and performance was better in the turf care equipment and contractor
tool businesses. Partially offsetting these increases was the divestiture of
the Homelite division in August 1994 ($189 million of sales and $14 million
of income). Excluding the impact of Homelite, revenues and income increased
16% and 24%, respectively.

                                                             T E X T R O N  2 5


<PAGE> 26

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

Systems and
Components

Revenues
[GRAPH]
Year                         1994            1995               1996
Total                        $1,338          $855               $653
Change from prior year       (19%)           (36%)              (24%)

Operating
Income
[GRAPH]
Year                         1994            1995                1996
Amount ($ in millions)       $88             $65                 $57
Change from prior year       (25%)           (26%)               (12%)

Finance
Revenues
[GRAPH]
Year                         1994             1995                1996
Total                        $1,672           $1,985              $2,095
Change from prior year       4%               19%                 6%

Operating
Income
[GRAPH]
Year                         1994             1995                1996
Amount ($ in millions)       $331             $365                $383
Change from prior year       15%              10%                 5%

Systems and Components
1996 vs. 1995
The Systems and Components segment's revenues and income decreased $202
million (24%) and $8 million (12%), respectively, due principally to reduced
shipments on certain U.S. government and commercial aerospace contracts and
the impact of the divestiture of the Textron Aerostructures division in the
third quarter of 1996.

1995 vs. 1994
The Systems and Components segment's revenues decreased $483 million (36%)
and income decreased $23 million (26%). The decrease in revenues was due to
the divestiture of the Lycoming Turbine Engine division ($379 million) and to
reduced shipments on certain U.S. government and commercial aerospace
contracts. The income decrease was also due to the October 1994 divestiture
of Lycoming Turbine Engine ($30 million, the after-tax effect of which was
immaterial to net income due to the nontax deductibility of goodwill). These
unfavorable factors were partially offset by provisions in 1994 for legal
matters and the consolidation of certain manufacturing operations ($22
million).

Finance
1996 vs. 1995
The Finance segment's revenues increased $110 million (6%), while income
increased $18 million (5%).

*Avco Financial Services' (AFS) revenues increased $96 million, primarily as
a result of an increase in yields on finance receivables (18.52% in 1996 vs.
18.20% in 1995), an increase in earned premiums in both the finance-related
and the independent insurance operations and an increase in capital gains,
due primarily to a higher volume of sales in the bond investment portfolio.
Its income increased $11 million due to those factors, a decrease in the
average cost of borrowed funds (6.88% in 1996 vs. 7.32% in 1995) and an
increase in investment income due to a higher level of  invested assets. This
favorable impact was partially offset by an increase in the ratio of net
credit losses to average finance receivables (2.82% in 1996 vs. 2.10% in
1995) and the strengthening of the allowance for credit losses (3.01% of
average finance receivables at December 31, 1996 vs. 2.82% at December 31,
1995), and an increase in the ratio of insurance losses to earned insurance
premiums.

The general proliferation of credit cards and the resulting increase in the
level of consumer debt in the U.S. and Canada has continued to burden the
consumer finance customer, resulting in higher delinquencies and charge-offs,
and has provided the consumer an alternate source of funds, thereby reducing
AFS' receivable growth.

*Textron Financial Corporation's (TFC) income increased $7 million on higher
revenues of $14 million, due to a higher level of finance receivables
(average receivables were $3.036 billion in 1996 vs. $2.839 billion in 1995)
and higher fee income, partially offset by lower yields (10.03% in 1996 and
10.34% in 1995) predominantly on floating rate receivables, reflecting a
decline in the prevailing interest rate environment. The income increase
reflected the higher revenues, partially offset by a higher provision for
loan losses, principally due to charge-offs of nonperforming equipment loans.

1995 vs. 1994
The Finance segment's revenues increased $313 million (19%), while income
increased $34 million (10%).

*AFS' revenues increased $276 million due primarily to (a) a higher level of
finance receivables outstanding (average receivables were $6.867 billion in
1995 vs. $5.696 billion in 1994), (b) an increase in earned insurance
premiums ($62 million), and (c) an increase in investment income ($11
million), due primarily to higher yields (7.78% in 1995 vs. 7.06% in 1994)
and a higher level of invested assets. These higher revenues were partially
offset by a decrease in yields on finance receivables (18.20% in 1995 vs.
18.39% in 1994), due primarily to an increase in the level of retail
installment contracts outstanding. AFS' income increased $28 million, due
primarily to those factors and a decrease in the ratio of operating expenses
to revenues (32.25% in 1995 vs. 33.67% in 1994). This favorable impact was
partially offset by an increase in the average cost of borrowed funds (7.32%
in 1995 vs. 6.63% in 1994) and an increase in the

2 6  T E X T R O N


<PAGE> 27

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

ratio of net credit losses to average finance receivables (2.10% in 1995 vs.
1.99% in 1994). The increase in delinquencies and net credit losses, which began
during the latter part of 1995, was due to economic slowdowns in the U.S. and
other countries in which AFS operates.

*TFC's income increased $6 million on higher revenues of $37 million
primarily due to (a) higher yields on finance receivables (10.34% in 1995 vs.
9.45% in 1994), (b) a higher level of finance receivables outstanding
(average receivables were $2.839 billion in 1995 vs. $2.641 billion in 1994),
and (c) a lower provision for loan losses ($6 million), reflecting an
improvement in the equipment portfolio and stabilization of nonperforming
real estate assets. These factors were partially offset by increased interest
expense.

Liquidity &
Capital Resources

Financing for Textron is conducted through two borrowing groups: The Textron
Parent Company Borrowing Group (Parent Group) and Textron's finance
subsidiaries (Finance Group). Each group's debt is supported by its own
respective assets and cash flows. The liquidity and capital resources of
Textron's operations are best understood by separately considering its
independent borrowing groups.

The Parent Group consists of all entities of Textron (primarily
manufacturing) other than its finance subsidiaries. The Finance Group
consists of Textron's finance subsidiaries - AFS and TFC.

Parent Group
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 the Finance Group - will
continue to be more than sufficient to meet its operating needs and to
finance growth. Information about the cash flows of this group is set forth
in its statement of cash flows on page 37.

*Cash flows from operating activities in 1996 of $576 million were up from
the 1995 level primarily due to increased income from continuing operations.

*The Group's debt decreased by $267 million in 1996, as cash provided by
operations, the issuance of preferred securities, and the sale of Textron
Aerostructures exceeded cash used for (a) capital expenditures,
(b) repurchases of Textron common stock, (c) financing acquisitions, and
(d) payments of dividends. The Parent Group's ratio of debt to total
capital decreased to 29% at year-end 1996, from 34% at year-end 1995.

*Capital expenditures: See the table on page 23 for capital expenditures by
business segment for 1996, 1995, and 1994. Such expenditures continue to
reflect Textron's growth strategy in its Aircraft, Automotive, and Industrial
segments. Including the effect of 1997 acquisitions, aggregate capital
expenditures for 1997 are expected to exceed the level of spending in 1996,
as Textron invests in new Cessna aircraft models in the Aircraft segment and
increased capacity and improved manufacturing productivity in the Industrial
and Automotive segments.

*Acquisitions: During the three year period ended December 28, 1996, the
Parent Group acquired nine entities for an aggregate of approximately $620
million including the assumption of certain liabilities. The acquisitions
were accounted for as purchases and accordingly, the results of operations of
each acquired company is included in the statement of income from the date of
acquisition. In early 1997, the Parent Group acquired the Kautex Group and
Maag Pump Systems for an aggregate of approximately $390 million including
the assumption of certain liabilities.

*Dispositions: In September 1996, the Parent Group sold its Aerostructures
division for $180 million in cash plus a subordinated note. In 1994, the
Parent Group sold its Homelite and Lycoming Turbine Engine divisions; cash
proceeds aggregated $495 million.

On April 29, 1996, The Paul Revere Corporation, an 83.3% owned subsidiary,
entered into an agreement with Provident Companies, Inc. whereby Provident
will acquire all of the outstanding shares of Paul Revere's common stock. The
agreement was revised in November 1996. For each of its Paul Revere shares,
Textron will receive approximately $20 per share in cash ($750 million) and
shares of Provident common stock.

Textron has agreed to provide additional capital to Paul Revere, the amount
of which will depend upon a final determination of the required levels of
Paul Revere's statutory reserves, subject to certain limits. Textron also
agreed to grant certain other concessions to Provident. Proceeds are expected
to be used for

                                                             T E X T R O N  2 7


<PAGE> 28

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

general corporate purposes including debt reduction, purchases of Textron common
stock, and financing acquisitions. The final determination of the required
capital contribution to Paul Revere and the share value of Provident stock
received by Textron at closing will affect Textron's reported loss from
discontinued operation in 1997. The transaction remains subject to the approval
of the Commonwealth of Massachusetts Division of Insurance. The transaction is
targeted to close early in 1997. For further information, see Note 2 to the
consolidated financial statements.

*Share repurchase program: In September 1996, Textron's Board of Directors
authorized the repurchase of an additional five million shares of common
stock under its share repurchase program. Textron has approximately seven
million shares remaining under its share repurchase program.

*Debt and credit facilities: The Parent Group has a $1.5 billion domestic
credit facility with 36 banks. At year-end 1996, $889 million of the credit
facility was not used or reserved as support for commercial paper or bank
borrowings. During 1996, Textron entered into two separate five-year multi-
currency credit agreements with 25 banks aggregating $800 million to be
used for its foreign operations. At year-end 1996, approximately 65% of total
foreign currency borrowings of $267 million under these facilities were
denominated in French francs.

In February 1996, a new shelf registration statement became effective,
covering, in addition to the remaining unused $211 million of unsecured debt
securities previously registered, an aggregate amount of $800 million of (a)
debt issuable by Textron and (b) preferred securities issuable by entities
formed by Textron on behalf of which Textron would provide certain
guarantees. Also in February 1996, a trust sponsored by Textron issued $500
million of such preferred securities, the proceeds of which were invested by
the trust in Textron's newly issued 7.92% Junior Subordinated Deferrable
Interest Debentures due 2045. The proceeds from the issuance of the
debentures were used by Textron for the repayment of long-term borrowings.
Textron had $511 million available at year-end 1996 under its shelf
registration statement with the Securities and Exchange Commission.

*Interest rate exchange agreements: The difference between the variable rate
the Parent Group received and the fixed rate it paid on interest rate exchange
agreements increased its reported interest expense by $12 million in 1996, $14
million in 1995, and $27 million in 1994.

Finance Group
Information about the cash flows of this Group is set forth in its statement
of cash flows on page 37.

*Dividends: The amount of the net assets of the Finance Group available for
cash dividends and other payments to the Parent Group is governed by the
terms of lending agreements. The Finance Group paid dividends to the Parent
Group of $124 million, $117 million, and $106 million in 1996, 1995, and
1994, respectively.

*Capital resources: AFS and TFC each utilize a broad base of financial
sources for their respective liquidity and capital requirements. Cash is
provided from both operations and several different sources of borrowings,
including unsecured borrowings under bank lines of credit, the issuance of
commercial paper and short-term bank debt, and sales of medium- and long-term
debt in the U.S. and foreign financial markets. During 1996, the net proceeds
from medium- and long-term financing sources, including the issuances
described below, totaled $1.2 billion. Debt increased by $402 million in
1996, due principally to receivable growth.

*Debt and credit facilities: During 1996, AFS issued $839 million of
unsecured debt securities, including $337 million under its shelf
registration statements. At year-end 1996, AFS had $1.0 billion available for
unsecured debt securities under its shelf registration statement with the
Securities and Exchange Commission and $547 million available for similar
securities under its shelf registration statement with the Canadian
provincial security exchanges.

TFC has a medium-term note facility for $500 million; $292 million was
available at year-end 1996.

2 8  T E X T R O N


<PAGE> 29

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

By utilizing medium- and long-term fixed rate financing, as well as interest
rate exchange agreements, Textron's Finance Group effectively had a combined
ratio of variable rate debt to total debt of 51% at year-end 1996.

*Acquisitions: During the three year period ended December 31, 1996, the
Finance Group acquired (a) Insurex Canada Inc., (b) Tuckahoe Leasing Inc.,
and (c) HFC of Australia Ltd. for an aggregate of approximately $50 million.

*Interest rate exchange agreements: The difference between the variable rate
the Finance Group received and the fixed rate it paid on interest rate exchange
agreements increased its reported interest expense by $19 million in 1996, $13
million in 1995, and $21 million in 1994.

*Investment in real estate: The Finance Group has substantial amounts of
finance receivables backed up or secured by real estate, including leveraged
leases which were approximately 70% collaterized by real estate. Residential
real estate loans are geographically dispersed and loan amounts are limited
to a maximum of 85% of the property's appraised market value, although most
loans are made at significantly lower loan to value ratios. Commercial real
estate loans consist principally of first mortgages on income producing
properties and are diversified both geographically and by type of property
financed. Nonearning commercial real estate loans were $60 million at
year-end 1996 ($72 million at year-end 1995). For further information about
finance receivables, see Note 4 to the consolidated financial statements.

  Foreclosed real estate: At year-end 1996, real estate classified in other
assets aggregated $66 million ($71 million at year-end 1995).

  Reserves for nonperforming real estate: While realization of nonperforming
real estate assets is subject to uncertainties including prevailing economic
conditions and the status of the real estate market, Textron believes that
its reserves have been determined on reasonable bases and are adequate.
Subsequent evaluations of nonperforming assets, in light of factors then
prevailing, including economic conditions, may require increases in the
reserves for such assets.

*FAS 125: In June 1996, the Financial Accounting Standards Board issued
Statement No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities" (FAS 125). FAS 125, which is
effective for transfers and servicing of financial assets and extinguishments
of liabilities occurring after December 31, 1996, is not expected to have a
material impact on Textron's results of operations or cash flows.

Other Matters
*Net deferred tax assets: Textron has recognized net deferred tax assets of
$327 million at year-end 1996 attributable to temporary differences between
the financial reporting basis and income tax basis of certain assets and
liabilities. Management believes that such net deferred tax assets will be
realized based on Textron's history of earnings and its expectations for the
future.

*Interest rate management: Textron uses interest rate exchange agreements to
help manage interest rate risk by converting certain variable-rate debt to
fixed-rate debt. The agreements do not involve a high degree of complexity or
risk and are not used to speculate for profit. For further information about
these agreements and the debt and credit facilities of the Parent Group and
the Finance Group, see Note 9 and Note 10 to the consolidated financial
statements.

*Foreign currency rate management: Textron uses foreign currency forward
exchange contracts to manage exposures to changes in currency exchange rates
associated with firm commitments for commercial purchase and sale
transactions. Those financial instruments generally are used to fix the local
currency cost of purchased goods or services or selling prices denominated in
currencies other than the functional currency. Exchange rate exposures that
result from net investments in foreign affiliates are managed principally by
funding certain local currency denominated assets with debt denominated in
those same currencies.

                                                             T E X T R O N  2 9


<PAGE> 30

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

*Environmental: Textron is involved in a number of remedial actions under
various federal and state laws and regulations relating to the environment
which impose liability on companies to clean up, or contribute to the cost of
cleaning up, sites on which their hazardous wastes or materials were disposed
or released. Expenditures to evaluate and remediate contaminated sites
approximated $12 million, $15 million, and $14 million in 1996, 1995, and
1994, respectively. Textron currently projects that expenditures for
remediation will range between $10 million and $20 million for each of the
years 1997 and 1998.

In October 1996, the Accounting Standards Executive Committee issued
Statement of Position, "Environmental Remediation Liabilities" (SOP 96-1).
The SOP provides an overview of federal environmental laws, accounting
guidance on issues relating to the recognition, measurement, and disclosure
of environmental liabilities, and audit guidance. The adoption of SOP 96-1 at
the beginning of 1997 will not have a material effect on Textron's liquidity,
net income, or financial condition. For further information about
environmental matters, see Note 19 to the consolidated financial statements.

*Backlog: Textron's commercial backlog was $3.1 billion and U.S. government
backlog was $2.2 billion and $1.7 billion at the end of 1996 and 1995,
respectively. Backlog for the Aircraft segment was approximately 73% of
Textron's commercial backlog and 71% and 72% of Textron's U.S. government
backlog at the end of 1996 and 1995, respectively.

*Foreign military sales: Certain of Textron's products are sold through the
Department of Defense's Foreign Military Sales Program. In addition, Textron
sells directly to select foreign military organizations, primarily Canada.
Sales under these programs totaled approximately 4.7% of Textron's
consolidated revenues in 1996 and 5.0% in 1995. Such sales, which include
spare parts, are made only after approval of applicable United States
Government Agencies.

3 0  T E X T R O N


<PAGE> 31

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

Report of
Management

The consolidated financial statements of Textron Inc. have been prepared by
management and have been audited by Textron's independent auditors, Ernst &
Young LLP, whose report appears below. Management is responsible for the
consolidated financial statements, which have been prepared in conformity
with generally accepted accounting principles and include amounts based on
management's best estimates and judgments.

Management is also responsible for maintaining internal control systems
designed to provide reasonable assurance, at appropriate cost, that assets
are safeguarded and that transactions are executed and recorded in accordance
with established policies and procedures. Textron's systems are under
continuing review and are supported by, among other things, business conduct
and other written guidelines, an internal audit function and the selection
and training of qualified personnel.

The Board of Directors, through its Audit Committee, oversees management's
financial reporting responsibilities. The Audit Committee, comprised of four
outside directors, meets regularly with the independent auditors,
representatives of management and the internal auditors to discuss and make
inquiries into their activities. Both the independent auditors and the
internal auditors have free access to the Audit Committee, with and without
management representatives in attendance.


/s/ James F. Hardymon                     /s/ Lewis B. Campbell

James F. Hardymon                         Lewis B. Campbell
Chairman and Chief Executive Officer      President and Chief Operating Officer



/s/ Stephen L. Key

Stephen L. Key
Executive Vice President and Chief Financial Officer
January 23, 1997

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

Report of
Independent Auditors

To the Board of Directors and Shareholders
Textron Inc.

We have audited the accompanying consolidated balance sheet of Textron Inc.
as of December 28, 1996 and December 30, 1995, and the related consolidated
statements of income, cash flows and changes in shareholders' equity for each
of the three years in the period ended December 28, 1996. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Textron Inc. at
December 28, 1996 and December 30, 1995, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
December 28, 1996, in conformity with generally accepted accounting principles.


/s/ Ernst & Young LLP

Boston, Massachusetts
January 23, 1997

                                                             T E X T R O N  3 1


<PAGE> 32
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Statement of Income

For each of the three years in the period ended December 28, 1996
                                                                                                   Consolidated
                                                                                          ------------------------------------------
(In millions except per share amounts)                                                      1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>         <C>         <C>
Revenues
Manufacturing sales                                                                       $7,179      $6,468      $6,680
Finance revenues                                                                           2,095       1,985       1,672
- ------------------------------------------------------------------------------------------------------------------------------------
  Total revenues                                                                           9,274       8,453       8,352
- ------------------------------------------------------------------------------------------------------------------------------------
Costs and expenses
Cost of sales                                                                              5,837       5,294       5,514
Selling and administrative                                                                 1,374       1,274       1,212
Interest                                                                                     731         791         651
Provision for losses on collection of finance receivables                                    230         169         162
Other                                                                                        275         235         190
- ------------------------------------------------------------------------------------------------------------------------------------
  Total costs and expenses                                                                 8,447       7,763       7,729
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                             827         690         623
Pretax income of the Finance Group                                                             -           -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations before income taxes
 and distributions on preferred securities of subsidiary trust                               827         690         623
Income taxes                                                                                (322)       (274)       (257)
Distributions on preferred securities of subsidiary trust,
 net of income taxes                                                                         (23)          -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations                                                            482         416         366
Discontinued operation, net of income taxes:
  Income from operations                                                                      16          63          67
  Estimated loss on disposal                                                                (245)          -           -
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                            (229)         63          67
Net income                                                                                $  253      $  479      $  433
====================================================================================================================================
Per common share:
Income from continuing operations                                                         $ 5.60      $ 4.79      $ 4.06
Discontinued operation                                                                     (2.66)        .72         .74
========================================================================================================================
Net income                                                                                $ 2.94      $ 5.51      $ 4.80
========================================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the
equity method of accounting. "Finance Group" consists of Textron's
wholly-owned finance subsidiaries, AFS and TFC. All significant transactions
between the Parent Group and the Finance Group have been eliminated from the
"Consolidated" column. The principles of consolidation are described in Note
1 to the consolidated financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.


3 2  T E X T R O N


<PAGE> 33
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Statement of Income

For each of the three years in the period ended December 28, 1996
                                                                        Parent Group<F*>                Finance Group
- --------------------------------------------------------------------------------------------------------------------------
(In millions except per share amounts)                                1996     1995     1994        1996     1995     1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>      <C>      <C>         <C>      <C>      <C>
Revenues
Manufacturing sales                                                 $7,179   $6,468   $6,680      $    -   $    -   $    -
Finance revenues                                                         -        -        -       2,095    1,985    1,672
- --------------------------------------------------------------------------------------------------------------------------
  Total revenues                                                     7,179    6,468    6,680       2,095    1,985    1,672
- --------------------------------------------------------------------------------------------------------------------------
Costs and expenses
Cost of sales                                                        5,837    5,294    5,514           -        -        -
Selling and administrative                                             750      671      682         624      603      530
Interest                                                               148      178      192         583      613      459
Provision for losses on collection of finance receivables                -        -        -         230      169      162
Other                                                                    -        -        -         275      235      190
- --------------------------------------------------------------------------------------------------------------------------
  Total costs and expenses                                           6,735    6,143    6,388       1,712    1,620    1,341
- --------------------------------------------------------------------------------------------------------------------------
                                                                       444      325      292         383      365      331
Pretax income of the Finance Group                                     383      365      331           -        -        -
- --------------------------------------------------------------------------------------------------------------------------
Income from continuing operations before income taxes and
 distributions on preferred securities of subsidiary trust             827      690      623         383      365      331
Income taxes                                                          (322)    (274)    (257)       (149)    (142)    (128)
Distributions on preferred securities of subsidiary trust,
 net of income taxes                                                   (23)       -        -           -        -        -
- --------------------------------------------------------------------------------------------------------------------------
Income from continuing operations                                      482      416      366         234      223      203
Discontinued operation, net of income taxes:
  Income from operations                                                16       63       67           -        -        -
  Estimated loss on disposal                                          (245)       -        -           -        -        -
- --------------------------------------------------------------------------------------------------------------------------
                                                                      (229)      63       67           -        -        -
Net income                                                          $  253   $  479   $  433      $  234   $  223   $  203
==========================================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the
equity method of accounting. "Finance Group" consists of Textron's
wholly-owned finance subsidiaries, AFS and TFC. All significant transactions
between the Parent Group and the Finance Group have been eliminated from the
"Consolidated" column. The principles of consolidation are described in Note
1 to the consolidated financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.
</TABLE>



                                                             T E X T R O N  3 3


<PAGE> 34

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Balance Sheet

As of December 28, 1996 and December 30, 1995                                                Consolidated
                                                                               -----------------------------------------------------
(Dollars in millions)                                                                       1996        1995
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>         <C>
ASSETS
Cash                                                                                     $    47     $    84
Investments                                                                                  820         778
Receivables - net:
  Finance                                                                                  9,856       9,362
  Commercial and U.S. government                                                             882         777
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          10,738      10,139
Inventories                                                                                1,192       1,284
Investments in Finance Group                                                                   -           -
Investment in discontinued operation                                                         770       1,118
Property, plant, and equipment - net                                                       1,539       1,373
Goodwill - net                                                                             1,609       1,491
Other (including net prepaid income taxes)                                                 1,520       1,384
- ------------------------------------------------------------------------------------------------------------------------------------
    Total Assets                                                                         $18,235     $17,651
====================================================================================================================================
Liabilities and shareholders' equity
Liabilities
Accounts payable                                                                         $   850     $   684
Accrued postretirement benefits other than pensions                                          817         919
Other accrued liabilities (including income taxes)                                         2,556       2,425
Debt                                                                                      10,346      10,211
- ------------------------------------------------------------------------------------------------------------------------------------
    Total Liabilities                                                                     14,569      14,239
====================================================================================================================================

Textron - Obligated mandatorily redeemable preferred
  securities of subsidiary trust holding
  solely Textron junior subordinated debt securities                                         483           -

Shareholders' equity
Capital stock:
  Preferred stock:
    $2.08 Cumulative Convertible Preferred Stock,
     Series A (liquidation value - $16)                                                        7           8
    $1.40 Convertible Preferred Dividend Stock,
     Series B (preferred only as to dividends)                                                 7           7
  Common stock (94,456,000 and 93,462,000 shares issued)                                      12          12
Capital surplus                                                                              793         750
Retained earnings                                                                          2,969       2,864
Other                                                                                          7         129
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           3,795       3,770
    Less cost of treasury shares                                                             612         358
- ------------------------------------------------------------------------------------------------------------------------------------
    Total shareholders' equity                                                             3,183       3,412
- ------------------------------------------------------------------------------------------------------------------------------------
    Total liabilities and shareholders' equity                                           $18,235     $17,651
====================================================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the
equity method of accounting. "Finance Group" consists of Textron's
wholly-owned finance subsidiaries, AFS and TFC. All significant transactions
between the Parent Group and the Finance Group have been eliminated from the
"Consolidated" column. The principles of consolidation are described in Note
1 to the consolidated financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.

3 4  T E X T R O N


<PAGE> 35

- ------------------------------------------------------------------------------------------------------------
<CAPTION>
Balance Sheet

As of December 28, 1996 and December 30, 1995                       Parent Group<F*>         Finance Group
- ------------------------------------------------------------------------------------------------------------
(Dollars in millions)                                               1996        1995        1996        1995
- ------------------------------------------------------------------------------------------------------------
<S>                                                               <C>         <C>        <C>         <C>
Assets
Cash                                                              $   24      $   56     $    23     $    28
Investments                                                            6           7         814         771
Receivables - net:
  Finance                                                              -           -       9,860       9,370
  Commercial and U.S. government                                     882         777           -           -
- ------------------------------------------------------------------------------------------------------------
                                                                     882         777       9,860       9,370
Inventories                                                        1,192       1,284           -           -
Investments in Finance Group                                       1,600       1,475           -           -
Investment in discontinued operation                                 770       1,118           -           -
Property, plant, and equipment - net                               1,454       1,297          85          76
Goodwill - net                                                     1,466       1,344         143         147
Other (including net prepaid income taxes)                         1,263       1,170         484         434
- ------------------------------------------------------------------------------------------------------------
    Total assets                                                  $8,657      $8,528     $11,409     $10,826
============================================================================================================
Liabilities and shareholders' equity
Liabilities
Accounts payable                                                  $  724      $  576     $   130     $   112
Accrued postretirement benefits other than pensions                  782         883          35          36
Other accrued liabilities (including income taxes)                 1,978       1,883         805         766
Debt                                                               1,507       1,774       8,839       8,437
- ------------------------------------------------------------------------------------------------------------
    Total liabilities                                              4,991       5,116       9,809       9,351
============================================================================================================

Textron - obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely
  Textron junior subordinated debt securities                        483           -           -           -

Shareholders' equity
Capital stock:
  Preferred stock:
    $2.08 Cumulative Convertible Preferred Stock,
     Series A (liquidation value - $16)                                7           8           -           -
    $1.40 Convertible Preferred Dividend Stock,
     Series B (preferred only as to dividends)                         7           7           -           -
  Common stock (94,456,000 and 93,462,000 shares issued)              12          12           1           1
Capital surplus                                                      793         750         800         798
Retained earnings                                                  2,969       2,864         787         676
Other                                                                  7         129          12           -
- ------------------------------------------------------------------------------------------------------------
                                                                   3,795       3,770       1,600       1,475
    Less cost of treasury shares                                     612         358           -           -
- ------------------------------------------------------------------------------------------------------------
    Total shareholders' equity                                     3,183       3,412       1,600       1,475
- ------------------------------------------------------------------------------------------------------------
    Total liabilities and shareholders' equity                    $8,657      $8,528     $11,409     $10,826
============================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the
equity method of accounting. "Finance Group" consists of Textron's
wholly-owned finance subsidiaries, AFS and TFC. All significant transactions
between the Parent Group and the Finance Group have been eliminated from the
"Consolidated" column. The principles of consolidation are described in Note
1 to the consolidated financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.
</TABLE>

                                                             T E X T R O N  3 5


<PAGE> 36

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Statement of Cash Flows

For each of the three years in the
 period ended December 28, 1996                              Consolidated
                                                      ------------------------------------------------------------------------------
(In millions)                                           1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>         <C>
Cash flows from operating activities:
Income from continuing operations                    $   482     $   416     $   366
Adjustments to reconcile income from
 continuing operations to net cash
 provided by operating activities:
   Undistributed earnings of Finance
     Group                                                 -           -           -
   Depreciation and amortization                         387         342         338
   Provision for losses on receivables                   233         172         169
   Deferred income taxes                                  11          28          53
   Changes in assets and liabilities
     excluding those related to
     acquisitions and divestitures:
       Increase in commercial and U.S.
         government receivables                          (33)        (40)       (163)
       Decrease (increase) in
         inventories                                     (33)        (28)         64
       Decrease (increase) in other
         assets                                         (125)         25         (51)
       Increase (decrease) in accounts
         payable                                          79          54          86
       Increase (decrease) in accrued
         liabilities                                      57         (96)        100
   Other - net                                           (82)         35         (28)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash provided by operating activities
 of continuing operations                                976         908         934
Cash provided by operating activities
 of discontinued operation                               516         349         314
- ------------------------------------------------------------------------------------------------------------------------------------
  Net cash provided by operating
   activities                                          1,492       1,257       1,248
- ------------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                (293)       (188)       (189)
Proceeds from disposition of investments                 204          96          65
Maturities and calls of investments                       50          55          56
Finance receivables:
  Originated or purchased                             (6,890)     (6,237)     (6,020)
  Repaid or sold                                       6,310       5,731       4,834
Cash used in acquisitions                               (224)       (252)         (9)
Proceeds from sales of businesses                        180           -         492
Capital expenditures                                    (343)       (279)       (294)
Other investing activities - net                          25          30           2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash provided (used) by investing
 activities of continuing operations                    (981)     (1,044)     (1,063)
Cash used by investing activities of
 discontinued operation                                 (603)       (420)       (520)
- ------------------------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by investing
   activities                                         (1,584)     (1,464)     (1,583)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
Increase (decrease) in short-term debt                   240        (253)        449
Proceeds from issuance of long-term debt               2,089       2,984       2,078
Principal payments on long-term debt                  (2,438)     (2,347)     (2,072)
Issuance of Textron - obligated
 mandatorily redeemable preferred
 securities of subsidiary trust holding
 solely Textron junior subordinated
 debt securities                                         483           -           -
Proceeds from exercise of stock options                   42          42          12
Purchases of Textron common stock                       (266)       (100)       (166)
Purchases of Textron common stock from
 Paul Revere                                             (34)        (22)        (25)
Dividends paid                                          (148)       (133)       (124)
Dividends paid to Parent Group                             -           -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Cash provided (used) by financing
 activities of continuing operations                     (32)        171         152
Cash provided by financing activities
 of discontinued operation                                72          86         206
- ------------------------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by financing
   activities                                             40         257         358
- ------------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                          (52)         50          23
Elimination of cash flow of discontinued
 operation                                                15         (15)          -
Cash at beginning of year                                 84          49          26
- ------------------------------------------------------------------------------------------------------------------------------------
Cash at end of year                                  $    47     $    84     $    49
====================================================================================================================================
Supplemental information from
 continuing operations:
Cash paid during the year for interest               $   723     $   765     $   624
Cash paid during the year for income taxes               278         276         194
====================================================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the equity
method of accounting. "Finance Group" consists of Textron's wholly-owned finance
subsidiaries, AFS and TFC. All significant transactions between the Parent Group
and the Finance Group have been eliminated from the "Consolidated" column. The
principles of consolidation are described in Note 1 to the consolidated
financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.

3 6  T E X T R O N


<PAGE> 37

- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Statement of Cash Flows

For each of the three years in the
 period ended December 28, 1996                                   Parent Group<F*>                    Finance Group
- -------------------------------------------------------------------------------------------------------------------------
(In millions)                                              1996        1995      1994           1996       1995      1994
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>          <C>      <C>            <C>        <C>       <C>
Cash flows from operating activities:
Income from continuing operations                       $   482      $  416   $   366        $   234    $   223   $   203
Adjustments to reconcile income from
 continuing operations to net cash
 provided by operating activities:
   Undistributed earnings of Finance
     Group                                                 (110)       (106)      (97)             -          -         -
   Depreciation and amortization                            256         221       238            131        121       100
   Provision for losses on receivables                        3           3         8            230        169       162
   Deferred income taxes                                      5          18        32              6         10        21
   Changes in assets and liabilities
     excluding those related to
     acquisitions and divestitures:
       Increase in commercial and U.S.
         government receivables                             (33)        (40)     (146)             -          -         -
       Decrease (increase) in
         inventories                                        (33)        (28)       64              -          -         -
       Decrease (increase) in other
         assets                                            (123)         49       (87)           (11)        (1)        5
       Increase (decrease) in accounts
         payable                                             66          58        76             20        (28)       24
       Increase (decrease) in accrued
         liabilities                                         70        (116)       78            (15)        (9)       37
   Other - net                                               (7)         61         6            (75)       (27)      (56)
- -------------------------------------------------------------------------------------------------------------------------
Cash provided by operating activities
 of continuing operations                                   576         536       538            520        458       496
Cash provided by operating activities
 of discontinued operation                                    -           -         -              -          -         -
- -------------------------------------------------------------------------------------------------------------------------
  Net cash provided by operating
   activities                                               576         536       538            520        458       496
- -------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                     (5)         (9)       (1)          (288)      (179)     (188)
Proceeds from disposition of investments                      6          30         9            198         66        56
Maturities and calls of investments                           -           -         -             50         55        56
Finance receivables:
  Originated or purchased                                     -           -         -         (6,890)    (6,237)   (6,020)
  Repaid or sold                                              -           -         -          6,314      5,762     4,838
Cash used in acquisitions                                  (216)       (212)       (9)            (8)       (40)        -
Proceeds from sales of businesses                           180           -       492              -          -         -
Capital expenditures                                       (309)       (256)     (272)           (34)       (23)      (22)
Other investing activities - net                             28          10         5             (3)        20        (2)
- -------------------------------------------------------------------------------------------------------------------------
Cash provided (used) by investing
 activities of continuing operations                       (316)       (437)      224           (661)      (576)   (1,282)
Cash used by investing activities of
 discontinued operation                                       -           -         -              -          -         -
- -------------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by investing
   activities                                              (316)       (437)      224           (661)      (576)   (1,282)
- -------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
Increase (decrease) in short-term debt                      (48)        (15)      (36)           288       (238)      485
Proceeds from issuance of long-term debt                    905       1,147       612          1,184      1,837     1,467
Principal payments on long-term debt                     (1,226)       (982)   (1,027)        (1,212)    (1,365)   (1,045)
Issuance of Textron - obligated
 mandatorily redeemable preferred
 securities of subsidiary trust holding
 solely Textron junior subordinated
 debt securities                                            483           -         -              -          -         -
Proceeds from exercise of stock options                      42          42        12              -          -         -
Purchases of Textron common stock                          (266)       (100)     (166)             -          -         -
Purchases of Textron common stock from
 Paul Revere                                                (34)        (22)      (25)             -          -         -
Dividends paid                                             (148)       (133)     (124)             -          -         -
Dividends paid to Parent Group                                -           -         -           (124)      (117)     (106)
- -------------------------------------------------------------------------------------------------------------------------
Cash provided (used) by financing
 activities of continuing operations                       (292)        (63)     (754)           136        117       801
Cash provided by financing activities
 of discontinued operation                                    -           -         -              -          -         -
- -------------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by financing
   activities                                              (292)        (63)     (754)           136        117       801
- -------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                             (32)         36         8             (5)        (1)       15
Elimination of cash flow of discontinued
 operation                                                    -           -         -              -          -         -
Cash at beginning of year                                    56          20        12             28         29        14
- -------------------------------------------------------------------------------------------------------------------------
Cash at end of year                                     $    24      $   56   $    20        $    23    $    28   $    29
=========================================================================================================================
Supplemental information from
 continuing operations:
Cash paid during the year for interest                  $   140      $  161   $   177        $   583    $   604   $   447
Cash paid during the year for income taxes                  142         131        84            136        145       110
=========================================================================================================================
<FN>
<F*>"Parent Group" includes all entities of Textron (primarily manufacturing)
other than its finance subsidiaries. The Parent Group's investment in
Textron's finance subsidiaries is reflected on a one-line basis under the
equity method of accounting. "Finance Group" consists of Textron's
wholly-owned finance subsidiaries, AFS and TFC. All significant transactions
between the Parent Group and the Finance Group have been eliminated from the
"Consolidated" column. The principles of consolidation are described in Note
1 to the consolidated financial statements.

The fiscal year-end for the Finance Group is December 31 for all periods
presented.

See notes to the consolidated financial statements.
</TABLE>
                                                             T E X T R O N  3 7


<PAGE> 38


<TABLE>
- --------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Consolidated Statement of Changes in Shareholders' Equity

                                                       Shares outstanding<F*>                           Dollars
                                                          (In thousands)                             (In millions)
                                                   ----------------------------           --------------------------------
For each of the three years in the
period ended December 28, 1996                     1996        1995        1994           1996        1995           1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>         <C>         <C>            <C>         <C>            <C>
$2.08 Preferred stock
Beginning balance                                   267         297         321         $    8      $    9         $    9
Conversion to common stock                          (24)        (30)        (24)            (1)         (1)             -
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                      243         267         297         $    7      $    8         $    9
==========================================================================================================================
$1.40 Preferred stock
Beginning balance                                   118         126         138         $    7      $    7         $    7
Conversion to common stock                          (11)         (8)        (12)             -           -              -
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                      107         118         126         $    7      $    7         $    7
==========================================================================================================================
Common stock
Beginning balance                                84,935      85,497      88,413         $   12      $   12         $   12
Purchases                                        (3,193)     (1,734)     (3,346)             -           -              -
Conversion of preferred stock to
  common stock                                       71          81          75              -           -              -
Exercise of stock options                           923       1,091         349              -           -              -
Other issuances of common stock                      73           -           6              -           -              -
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                   82,809      84,935      85,497         $   12      $   12         $   12
==========================================================================================================================
Capital surplus
Beginning balance                                                                       $  750      $  702         $  687
Conversion of preferred stock to common stock                                                1           1              1
Exercise of stock options                                                                   48          47             14
Purchases of common stock                                                                   (6)          -              -
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                          $  793      $  750         $  702
==========================================================================================================================
Retained earnings
Beginning balance                                                                       $2,864      $2,518         $2,209
Net income                                                                                 253         479            433
Dividends declared:
  Preferred stock                                                                           (1)         (1)            (1)
  Common stock (per share: $1.76 in 1996;
    $1.56 in 1995; and $1.40 in 1994)                                                     (147)       (132)          (123)
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                          $2,969      $2,864         $2,518
==========================================================================================================================
Treasury stock
Beginning balance                                                                       $  358      $  258         $   92
Purchases of common stock                                                                  259         100            166
Issuance of common stock for acquisitions                                                   (5)          -              -
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                          $  612      $  358         $  258
==========================================================================================================================
Other
Beginning balance                                                                       $  129      $ (108)        $  (52)
Currency translation adjustment                                                             35           5              1
Securities valuation adjustment                                                           (155)        216<F**>       (71)
Pension liability adjustment                                                                (2)          3              -
Shares allocated to ESOP participants' accounts                                              -          13             14
- --------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                          $    7      $  129         $ (108)
==========================================================================================================================
<FN>
 <F*>Shares issued at the end of 1996, 1995, 1994, and 1993 were as follows (in
     thousands): $2.08 Preferred - 312; 336; 366; and 390 shares, respectively;
     $1.40 Preferred - 594; 604; 613; and 625 shares, respectively; Common -
     94,456; 93,462; 92,284; and 91,859 shares, respectively.

<F**>Includes net unrealized gains relating to the transfer of all of Paul
     Revere's debt securities from the held to maturity category to the available
     for sale category of its investment portfolio ($133 million) partially offset
     by an adjustment to deferred policy acquisition costs ($73 million).

See notes to consolidated financial statements.
</TABLE>
3 8  T E X T R O N


<PAGE> 39

- ------------------------------------------------------------------------------
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------
1. Financial Statement Presentation

Summary of Significant Accounting Policies

SIGNIFICANT ACCOUNTING POLICIES APPEAR IN CAPITAL LETTERS AS AN INTEGRAL
PART OF THE NOTES TO THE FINANCIAL STATEMENTS TO WHICH THE POLICIES RELATE.

Principles of consolidation

The consolidated financial statements include the accounts of Textron and all
of its majority- and wholly-owned subsidiaries. All significant intercompany
transactions are eliminated. Paul Revere is reflected as a discontinued
operation for all periods presented.

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, which are
included on a one-line basis under the equity method of accounting. The
Finance Group consists of Avco Financial Services (AFS) and Textron Financial
Corporation (TFC).

Prior-period data shown in the financial statements and the related notes
have been reclassified, as appropriate.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the amounts reported in these statements and accompanying notes.
Consequently, actual results could differ from such estimates.

- ------------------------------------------------------------------------------
2. Acquisitions, Dispositions, and Discontinued Operation

Acquisitions

In early 1997, Textron acquired the Germany-based Kautex Group, a worldwide
supplier of blow-molded plastic fuel tanks and other automotive components
and systems and Switzerland-based Maag Pump Systems AG and Italy-based Maag
Italia S.p.A., manufacturers of gears, gear pumps, and gear systems for an
aggregate of approximately $390 million.

In 1996, Textron acquired (a) Xact Products Inc., a U.S. based
precision-formed metal parts manufacturer, (b) Valois Industries (which has
been re-named Textron Industries, S.A.S.), a France-based manufacturer of
engineered fastening systems, (c) Klauke, a German manufacturer of electrical
connectors, sleeves, and battery-powered tools for the utility and electrical
contracting markets, (d) the UK-based automotive windshield and headlamp
washer systems business of Valeo Wiper Systems Ltd., (e) The Bunton Company,
a Kentucky-based manufacturer of rotary lawn-care equipment for commercial
markets, (f) Insurex Canada Inc., a provider of insurance premium financing,
(g) Tuckahoe Leasing Inc., a Canadian provider of equipment financing, and
(h) the remaining 50% of a joint venture in Born, Netherlands. The aggregate
cost of these acquisitions was approximately $370 million.

In 1995, Textron acquired (a) Elco Industries, (b) Friedr. Boesner GmbH, and
(c) the stock of HFC of Australia Ltd. for an aggregate of approximately $300
million.

The acquisitions were accounted for as purchases and accordingly, the results
of operations of each acquired company is included in the statement of income
from the date of acquisition.

Dispositions

In 1996, Textron sold its Aerostructures division for $180 million in cash
plus a subordinated note. No gain or loss resulted from the sale. In 1994,
Textron sold its Homelite and Lycoming Turbine Engine divisions for aggregate
cash proceeds of $495 million.

Discontinued operation

On April 29, 1996, The Paul Revere Corporation, an 83.3% owned subsidiary,
entered into an agreement with Provident Companies, Inc. whereby Provident
will acquire all of the outstanding shares of Paul Revere's common stock. For
each of its Paul Revere shares, Textron will receive approximately $20 per
share in cash ($750 million) and shares of Provident common stock determined
in accordance with an exchange ratio based upon closing prices of Provident
common stock prior to the closing of the transaction, subject to certain
limitations.
                                                             T E X T R O N  39


<PAGE> 40


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

In November 1996, the agreement with Provident was revised. Under the revised
agreement, Textron agreed to provide additional capital to Paul Revere, the
amount of which will depend upon a final determination of the required levels
of Paul Revere's statutory reserves, subject to certain limits. Textron also
agreed to grant certain other concessions to Provident. The transaction
remains subject to the approval of the Commonwealth of Massachusetts Division
of Insurance. The transaction is targeted to close early in 1997.

Based on the $531/2 closing price of Provident's stock on February 13, 1997,
Textron would receive approximately 5.9 million of Provident shares. Proceeds
are expected to be used for general corporate purposes including debt
reduction, purchases of Textron common stock, and financing acquisitions.
Textron's estimated loss from discontinued operations includes Textron's
share of Paul Revere's estimated net loss for the period April 1996 through
the expected closing date (approximately $165 million). The final
determination of the required capital contribution to Paul Revere and the
share value of Provident stock received by Textron at closing will affect
Textron's reported loss from discontinued operation in 1997. Paul Revere's
revenues for 1996 and 1995 were $1.6 billion and $1.5 billion, respectively.

- ------------------------------------------------------------------------------
3. Investments

SECURITIES CLASSIFIED AS AVAILABLE FOR SALE ARE REPORTED AT ESTIMATED FAIR
VALUE. UNREALIZED GAINS AND LOSSES RELATED TO THESE SECURITIES, NET OF
APPLICABLE INCOME TAXES, ARE REPORTED AS A SEPARATE COMPONENT OF
SHAREHOLDERS' EQUITY. NET REALIZED GAINS OR LOSSES RESULTING FROM SALES OR
CALLS OF INVESTMENTS ARE INCLUDED IN REVENUES AND ARE NOT SIGNIFICANT FOR ALL
YEARS PRESENTED. THE COST OF SECURITIES SOLD IS DETERMINED PRIMARILY USING
THE SPECIFIC IDENTIFICATION METHOD.

The amortized cost and estimated fair value of investments at the end of 1996
and 1995 were as follows:

<TABLE>
<CAPTION>


                                                                          Gross             Gross
                                                     Amortized       unrealized        unrealized          Estimated
(In millions)                                             cost            gains            losses         fair value
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>               <C>                <C>              <C>
December 28, 1996
Securities available for sale:
  Obligations of U.S. and foreign governments
    and government agencies                               $227              $10                $1               $236
  Public utility securities                                 53                1                 -                 54
  Corporate securities                                     315                4                 2                317
  Mortgage-backed securities                               180                1                 1                180
  Marketable equity securities                              23                2                 -                 25
- --------------------------------------------------------------------------------------------------------------------
                                                          $798              $18                $4                812
=================================================================================================
Other investments, at cost (estimated fair value: $8)                                                              8
- --------------------------------------------------------------------------------------------------------------------
                                                                                                                $820
====================================================================================================================
December 30, 1995
Securities available for sale:
  Obligations of U.S. and foreign governments
    and government agencies                               $237              $13                $1               $249
  Public utility securities                                 61                2                 -                 63
  Corporate securities                                     379               16                 2                393
  Mortgage-backed securities                                40                -                 -                 40
  Marketable equity securities                              21                3                 -                 24
- --------------------------------------------------------------------------------------------------------------------
                                                          $738              $34                $3                769
=================================================================================================
Other investments, at cost (estimated fair value: $9)                                                              9
- --------------------------------------------------------------------------------------------------------------------
                                                                                                                $778
====================================================================================================================
</TABLE>

The amortized cost and estimated fair value of debt securities at the end of
1996, grouped by contractual maturity date, were as follows:

<TABLE>
<CAPTION>

                                                                                        Amortized          Estimated
(In millions)                                                                                cost         fair value
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>                <C>
Due in 1997                                                                                  $146               $146
Due 1998 to 2001                                                                              260                266
Due 2002 to 2006                                                                              133                137
Due after 2006                                                                                 56                 58
- --------------------------------------------------------------------------------------------------------------------
                                                                                              595                607
- --------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities                                                                    180                180
- --------------------------------------------------------------------------------------------------------------------
                                                                                             $775               $787
====================================================================================================================
</TABLE>

4 0  T E X T R O N


<PAGE> 41

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

4. Finance Receivables

TEXTRON RECOGNIZES INTEREST INCOME IN REVENUES USING THE INTEREST METHOD.
DIRECT LOAN ORIGINATION COSTS AND FEES RECEIVED ARE DEFERRED AND AMORTIZED
OVER THE LOANS' CONTRACTUAL LIVES. TEXTRON SUSPENDS ACCRUAL OF INTEREST
INCOME FOR ACCOUNTS WHICH ARE CONTRACTUALLY DELINQUENT BY MORE THAN THREE
MONTHS (COMMERCIAL) OR THREE PAYMENTS (CONSUMER). ACCRUAL OF INTEREST ON
COMMERCIAL LOANS RESUMES AND SUSPENDED INTEREST INCOME IS RECOGNIZED WHEN
LOANS BECOME CONTRACTUALLY CURRENT. INTEREST INCOME ON DELINQUENT CONSUMER
LOANS IS RECOGNIZED WHEN COLLECTED.

FINANCE RECEIVABLES ARE WRITTEN OFF WHEN THEY ARE DETERMINED TO BE
UNCOLLECTIBLE, BUT IN ANY EVENT, ALL CONSUMER RECEIVABLES FOR WHICH AN AMOUNT
AGGREGATING A FULL CONTRACTUAL PAYMENT HAS NOT BEEN RECEIVED FOR SIX
CONSECUTIVE MONTHS ARE WRITTEN OFF. FINANCE RECEIVABLES, PRIMARILY COMMERCIAL
FINANCE RECEIVABLES AND CONSUMER REAL ESTATE LOANS, ARE WRITTEN DOWN TO THE
FAIR VALUE OF THE RELATED COLLATERAL (LESS ESTIMATED COSTS TO SELL) WHEN THE
COLLATERAL IS REPOSSESSED OR WHEN NO PAYMENT HAS BEEN RECEIVED FOR SIX
MONTHS, UNLESS MANAGEMENT DEEMS THE LOANS COLLECTIBLE. FORECLOSED REAL ESTATE
LOANS AND REPOSSESSED ASSETS ARE TRANSFERRED FROM FINANCE RECEIVABLES TO
OTHER ASSETS AT THE LOWER OF FAIR VALUE (LESS ESTIMATED COSTS TO SELL) OR THE
OUTSTANDING LOAN BALANCE.

PROVISIONS FOR LOSSES ON FINANCE RECEIVABLES ARE CHARGED TO INCOME IN AMOUNTS
SUFFICIENT TO MAINTAIN THE ALLOWANCE AT A LEVEL CONSIDERED ADEQUATE TO COVER
LOSSES IN THE EXISTING RECEIVABLE PORTFOLIO. MANAGEMENT EVALUATES THE
ALLOWANCE BY EXAMINING CURRENT DELINQUENCIES, THE CHARACTERISTICS OF THE
EXISTING ACCOUNTS, HISTORICAL LOSS EXPERIENCE, THE VALUE OF THE UNDERLYING
COLLATERAL, AND GENERAL ECONOMIC CONDITIONS AND TRENDS.

The maximum term of consumer loans and retail installment contracts is ten
years, but approximately 90% of the contracts have terms of four years or
less. Consumer real estate loans have a maximum term of 15 years. Nonearning
consumer loans were $141 million at the end of 1996 ($115 million at the end
of 1995).

Commercial installment contracts have initial terms ranging from one to 12
years. Commercial real estate loans have initial terms ranging from three to
five years. Finance leases have initial terms up to 12 years. Leveraged
leases have initial terms up to approximately 30 years. Floorplan and other
receivablesgenerally mature within one year. Nonearning commercial loans were
$91 million at the end of 1996 ($99 million at the end of 1995).

The table below displays the contractual maturity of the finance receivables.
It does not necessarily reflect future cash collections because of various
factors including the refinancing of receivables and repayments prior to
maturity. Cash collections from receivables, excluding finance charges, were
$6.3 billion and $5.7 billion in 1996 and 1995, respectively. In the same
periods, the ratio of cash collections to average net receivables was
approximately 65% and 63%, respectively.

<TABLE>
<CAPTION>

                                                                                                Finance receivables
                                            Contractual maturities               Less               outstanding
                                        --------------------------------        finance        ---------------------
(In millions)                             1997        1998    After 1998        charges           1996          1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                     <C>         <C>           <C>            <C>           <C>            <C>
Consumer:
Consumer loans                          $1,880      $1,274        $1,296         $1,244        $ 3,206        $3,021
Real estate loans                          683         472         3,728          2,336          2,547         2,513
Retail installment contracts               881         373           385            430          1,209         1,136
Other                                      146          75           116             46            291           264
- --------------------------------------------------------------------------------------------------------------------
                                         3,590       2,194         5,525          4,056          7,253         6,934
- --------------------------------------------------------------------------------------------------------------------
Commercial:
Installment contracts                      383         323           760            255          1,211         1,095
Real estate loans                           43          61           300              2            402           426
Finance leases                             176         147           358            125            556           523
Leveraged leases                            11           9           606            299            327           327
Floorplan and other receivables            483          82           116              8            673           589
- --------------------------------------------------------------------------------------------------------------------
                                         1,096         622         2,140            689          3,169         2,960
- --------------------------------------------------------------------------------------------------------------------
                                        $4,686      $2,816        $7,665         $4,745         10,422         9,894
- ----------------------------------------===============================================
Less allowance for credit losses                                                                   293           270
Less finance-related insurance
  reserves and claims                                                                              273           262
- --------------------------------------------------------------------------------------------------------------------
                                                                                               $ 9,856        $9,362
====================================================================================================================
</TABLE>

Textron had both fixed rate and variable rate loan commitments totaling $751
million at year-end 1996. Because interest rates on these commitments are not
set until the loans are funded, Textron is not exposed to interest rate
changes.

                                                             T E X T R O N  4 1


<PAGE> 42

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

A portion of TFC's business involves financing the sale and lease of Textron
products. In 1996, 1995, and 1994, TFC paid Textron $663 million, $461
million, and $595 million, respectively, for receivables and operating lease
equipment. Operating agreements with Textron specify that TFC generally has
recourse to Textron with respect to these purchases. At year-end 1996,
finance receivables and operating lease equipment of $713 million and $86
million, respectively, ($646 million and $77 million, respectively, at
year-end 1995) were due from Textron or subject to recourse to Textron.

- -------------------------------------------------------------------------------
5. Inventories

INVENTORIES ARE CARRIED AT THE LOWER OF COST OR MARKET.

<TABLE>
<CAPTION>

                                                  December 28,          December 30,
(In millions)                                             1996                  1995
- ------------------------------------------------------------------------------------
<S>                                                     <C>                   <C>
Finished goods                                          $  364                $  352
Work in process                                            769                   911
Raw materials                                              259                   217
- ------------------------------------------------------------------------------------
                                                         1,392                 1,480
Less progress payments and customer deposits               200                   196
- ------------------------------------------------------------------------------------
                                                        $1,192                $1,284
====================================================================================
</TABLE>

Inventories aggregating $848 million at year-end 1996 and $754 million at
year-end 1995 were valued by the last-in, first-out (LIFO) method. (Had such
LIFO inventories been valued at current costs, their carrying values would
have been approximately $143 million and $139 million higher at those
respective dates.) The remaining inventories, other than those related to
certain long-term contracts, are valued generally by the first-in, first-out
method.

Inventories related to long-term contracts, net of progress payments and
customer deposits, were $181 million at year-end 1996 and $393 million at
year-end 1995. The decrease in long-term contract inventory is primarily
attributable to the sale of Textron Aerostructures in 1996.

- ------------------------------------------------------------------------------
6. Long-term Contracts

FIXED-PRICE CONTRACT SALES ARE GENERALLY RECORDED AS DELIVERIES ARE MADE.
COST REIMBURSEMENT CONTRACT SALES ARE RECORDED AS COSTS ARE INCURRED AND FEES
ARE EARNED. CERTAIN CONTRACTS ARE AWARDED WITH FIXED-PRICE INCENTIVE FEES.
INCENTIVE FEES ARE CONSIDERED WHEN ESTIMATING REVENUES AND PROFIT RATES, AND
ARE RECORDED WHEN THESE AMOUNTS ARE REASONABLY DETERMINED.

LONG-TERM CONTRACT PROFITS ARE BASED ON ESTIMATES OF TOTAL SALES VALUE AND
COSTS AT COMPLETION. SUCH ESTIMATES ARE REVIEWED AND REVISED PERIODICALLY
THROUGHOUT THE CONTRACT LIFE. REVISIONS TO CONTRACT PROFITS ARE RECORDED WHEN
THE REVISIONS ARE MADE. ESTIMATED CONTRACT LOSSES ARE RECORDED WHEN
IDENTIFIED.

Long-term contract receivables at year-end 1996 and year-end 1995 totaled
$127 million and $175 million, respectively. This includes $56 million and
$81 million, respectively, of unbilled costs and accrued profits that had not
yet met the contractual billing criteria. An estimated $5 million and $40
million, respectively, of these unbilled amounts are not expected to be
collected within one year. Long-term contract receivables do not include
significant amounts (a) billed but unpaid due to contractual retainage
provisions or (b) subject to collection uncertainty.

- ------------------------------------------------------------------------------
7. Property, Plant, and Equipment

TEXTRON DEPRECIATES THE COST OF PROPERTY, PLANT, AND EQUIPMENT BASED ON THE
ASSETS' ESTIMATED USEFUL LIVES.

<TABLE>
<CAPTION>

                                                December 28,            December 30,
(In millions)                                           1996                    1995
- ------------------------------------------------------------------------------------
<S>                                                   <C>                     <C>
At cost:
Land and buildings                                    $  753                  $  726
Machinery and equipment                                2,450                   2,232
- ------------------------------------------------------------------------------------
                                                       3,203                   2,958
Less accumulated depreciation                          1,664                   1,585
- ------------------------------------------------------------------------------------
                                                      $1,539                  $1,373
====================================================================================

4 2  T E X T R O N


<PAGE> 43

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

8. Goodwill

TEXTRON AMORTIZES GOODWILL ON THE STRAIGHT-LINE METHOD. GOODWILL RELATED TO
MANUFACTURING OPERATIONS IS AMORTIZED OVER 20 TO 40 YEARS AND GOODWILL
RELATED TO FINANCE SUBSIDIARIES GENERALLY IS AMORTIZED OVER 25 YEARS.

TEXTRON PERIODICALLY REVIEWS GOODWILL FOR IMPAIRMENT BY COMPARING THE
CARRYING AMOUNT TO THE ESTIMATED FUTURE UNDISCOUNTED CASH FLOWS OF THE
BUSINESSES ACQUIRED. IF THIS REVIEW INDICATES THAT GOODWILL IS NOT
RECOVERABLE, TEXTRON WOULD REDUCE ITS CARRYING AMOUNT TO FAIR VALUE
(GENERALLY DETERMINED BASED ON FUTURE DISCOUNTED CASH FLOWS) THROUGH A
NONCASH CHARGE TO EARNINGS.

Goodwill at the end of 1996 and 1995 is summarized as follows:


</TABLE>
<TABLE>
<CAPTION>

                                                December 28,            December 30,
(In millions)                                           1996                    1995
- ------------------------------------------------------------------------------------
<S>                                                   <C>                     <C>
Goodwill                                              $2,013                  $1,838
Less accumulated amortization                            404                     347
- ------------------------------------------------------------------------------------
Goodwill, net                                         $1,609                  $1,491
====================================================================================
</TABLE>

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

9. Debt and Credit Facilities

At the end of 1996 and 1995, debt consisted of the following:

<TABLE>
<CAPTION>

                                                                      December 28,        December 30,
(In millions)                                                                 1996                1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                        <C>                 <C>
Parent Group:
Senior:
Borrowings under or supported by long-term credit facilities<F*>           $   878             $   882
Medium-term notes; due 1997 to 2011 (average rate - 9.52%)                     291                 333
8.75% - 10.04%; due 2001 to 2022                                               209                 254
Other notes (average rate - 7.17%)                                             100                 276
- ------------------------------------------------------------------------------------------------------
  Total senior                                                               1,478               1,745
- ------------------------------------------------------------------------------------------------------
Subordinated - 8.86% - 8.97%; due 1998 to 1999                                  29                  29
- ------------------------------------------------------------------------------------------------------
  Total Parent Group                                                         1,507               1,774
- ------------------------------------------------------------------------------------------------------
Finance Group:
Senior:
Borrowings under or supported by credit facilities<F**>                      3,781               3,424
4.90% - 5.91%; due 1997 to 2000                                              1,181                 896
6.00% - 6.99%; due 1997 to 2002                                              1,330               1,067
7.00% - 8.87%; due 1997 to 2000                                              1,595               2,289
9.17% - 10.86%; due 1997 to 1998                                                29                 129
Variable rate notes; due 1997 to 2000 (average rate - 5.83%)                   922                 597
- ------------------------------------------------------------------------------------------------------
  Total senior                                                               8,838               8,402
- ------------------------------------------------------------------------------------------------------
Senior subordinated - 10.28%; due 1998                                           1                  35
- ------------------------------------------------------------------------------------------------------
  Total Finance Group                                                        8,839               8,437
- ------------------------------------------------------------------------------------------------------
  Total debt                                                               $10,346             $10,211
======================================================================================================
<FN>
<F*> The weighted average interest rates on these borrowings, before the effect
     of interest rate exchange agreements, were 5.0%, 6.1%, and 6.2% at year-end
     1996, 1995, and 1994, respectively. Comparable rates during the years 1996,
     1995, and 1994 were 5.0%, 6.1%, and 4.4%, respectively.

<F**>The weighted average interest rates on these borrowings, before the effect
     of interest rate exchange agreements, were 5.5%, 6.3%, and 6.1% at year-end
     1996, 1995, and 1994, respectively. Comparable rates during the years 1996,
     1995, and 1994 were 5.8%, 6.4%, and 4.7%, respectively.
</TABLE>


The following table shows required payments and sinking fund requirements
during the next five years on debt outstanding at the end of 1996. The
payments schedule excludes amounts that may become payable under credit
facilities and revolving credit agreements.

<TABLE>
<CAPTION>

(In millions)                         1997           1998              1999              2000           2001
- ------------------------------------------------------------------------------------------------------------
<S>                                 <C>              <C>             <C>               <C>              <C>
Parent Group                        $   80           $ 25            $   56            $   53           $136
Finance Group                        1,034            846             1,216             1,342            420
- ------------------------------------------------------------------------------------------------------------
                                    $1,114           $871            $1,272            $1,395           $556
============================================================================================================

                                                            T E X T R O N  4 3


<PAGE> 44

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

The Parent Group maintains credit facilities with various banks for both
short- and long-term borrowings. The Parent Group has a $1.5 billion domestic
credit agreement with 36 banks available on a fully revolving basis until
July 1, 2001. At year-end 1996, $889 million of the credit facility was not
used or reserved as support for commercial paper or bank borrowings. In 1996,
Textron entered into a five-year multi-currency credit agreement with 14
banks for $350 million for its foreign operations; $83 million was available
at year-end 1996. Textron entered into a separate five-year multi-currency
credit agreement, effective December 30, 1996, with 22 banks for an
additional $450 million to be used for its foreign operations.

The Finance Group has lines of credit with various banks aggregating $4.6
billion at year-end 1996, of which $223 million was not used or reserved as
support for commercial paper or bank borrowings. Lending agreements limit the
Finance Group's net assets available for cash dividends and other payments to
the Parent Group to approximately $473 million of the Finance Group's net
assets of $1.6 billion at year-end 1996. The Finance Group's loan agreements
also contain provisions regarding additional debt, creation of liens or
guarantees, and the making of investments.

The Parent Group has agreed to cause TFC to maintain certain minimum levels
of financial performance. No payments from the Parent Group were necessary in
1996, 1995, or 1994 for TFC to meet these standards.


- ------------------------------------------------------------------------------
10. Derivatives and Foreign Currency Transactions

Interest rate exchange agreements

Textron uses interest rate exchange agreements to help manage interest rate
risk by converting certain variable-rate debt to fixed-rate debt. The
agreements do not involve a high degree of complexity or risk and are not
used to speculate for profit.

TEXTRON'S INTEREST RATE EXCHANGE AGREEMENTS ARE ACCOUNTED FOR ON THE ACCRUAL
BASIS. SOME AGREEMENTS ARE DESIGNATED AGAINST SPECIFIC LONG-TERM VARIABLE
RATE BORROWINGS, WHILE THE BALANCE IS DESIGNATED AGAINST EXISTING SHORT-TERM
VARIABLE-RATE BORROWINGS THROUGH MATURITY AND THEIR ANTICIPATED REPLACEMENTS.
TEXTRON CONTINUOUSLY MONITORS VARIABLE-RATE BORROWINGS TO MAINTAIN THE LEVEL
OF BORROWING ABOVE THE NOTIONAL AMOUNT OF THE DESIGNATED AGREEMENTS. IF
VARIABLE-RATE BORROWINGS WERE TO BECOME LESS THAN THE NOTIONAL AMOUNT OF THE
DESIGNATED AGREEMENTS, THE EXCESS WOULD BE MARKED TO MARKET AND THE
ASSOCIATED GAIN OR LOSS RECORDED IN INCOME.

PREMIUMS PAID TO TERMINATE THESE AGREEMENTS ARE DEFERRED AND AMORTIZED TO
EXPENSE OVER THE AGREEMENTS' ORIGINAL TERMS. IF THE UNDERLYING DEBT IS PAID
EARLY, UNAMORTIZED PREMIUMS ARE RECOGNIZED AS AN ADJUSTMENT TO THE GAIN OR
LOSS ASSOCIATED WITH THE DEBT'S EXTINGUISHMENT.

During 1996, the Finance Group had $462 million of interest rate exchange
agreements go into effect. Interest rate exchange agreements in effect at the
end of 1996 and 1995 had weighted average remaining terms of 3.2 years and
3.1 years, respectively, for the Parent Group and 1.2 years and 2.1 years,
respectively, for the Finance Group. The agreements, which effectively fix
the rate of interest on variable-rate borrowings, are summarized as follows:


</TABLE>
<TABLE>
<CAPTION>
                                                       December 28, 1996                   December 30, 1995
- ------------------------------------------------------------------------------------------------------------
Interest rate exchange agreements
                                                                Weighted                            Weighted
                                              Notional           average          Notional           average
(Dollars in millions)                           amount     interest rate            amount     interest rate
- ------------------------------------------------------------------------------------------------------------
<S>                                            <C>                 <C>              <C>                <C>
Parent Group                                   $  453<F*>          8.53%            $  602             8.80%
Finance Group                                   1,443<F**>         7.50              1,338             7.79
- ------------------------------------------------------------------------------------------------------------
                                               $1,896              7.75             $1,940             8.10
============================================================================================================
<FN>
<F*> The Parent Group's interest rate exchange agreements were designated against
     existing and anticipated short-term variable-rate borrowings. These
     agreements effectively adjusted the average rate of interest on short-term
     variable-rate notes to 6.4% from 5.0%. The interest rate exchange agreements
     in effect at the end of 1996 expire as follows: $22 million (6.2%) in 1997;
     $100 million (8.4%) in 1998; $25 million (7.4%) in 1999; $250 million (8.6%)
     in 2000; and $56 million (9.3%) thereafter.

<F**>$300 million of the Finance Group's interest rate exchange agreements were
     designated against specific long-term variable-rate notes and the balance
     against existing short-term variable-rate borrowings or their anticipated
     replacements. These agreements effectively adjusted the average rate of
     interest on long-term variable-rate notes to 6.0% from 5.8% and on short-term
     variable-rate borrowings to 5.9% from 5.4%. The interest rate exchange
     agreements in effect at the end of 1996 expire as follows: $378 million
     (8.4%) in 1997; $603 million (7.4%) in 1998; $436 million (6.8%) in 1999; and
     $26 million (6.8%) in 2000.
</TABLE>

4 4  T E X T R O N


<PAGE> 45

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

Textron had no exposure to loss from nonperformance by the counterparties to
its interest rate exchange agreements at the end of 1996 or 1995, and does
not anticipate nonperformance by counterparties in the periodic settlements
of amounts due. Textron currently minimizes this potential for risk by
entering into contracts exclusively with major, financially sound
counterparties having no less than a long-term bond rating of "A," by
continuously monitoring the counterparties' credit ratings, and by limiting
exposure with any one financial institution. The credit risk generally is
limited to the amount by which the counterparties' contractual obligations
exceed Textron's obligations to the counterparty.

Translation of foreign currencies, foreign exchange transactions and foreign
currency exchange contracts

TEXTRON'S INCOME EXCLUDES ADJUSTMENTS RELATED TO THE TRANSLATION OF ITS
FOREIGN OPERATIONS' FINANCIAL STATEMENTS. THE ADJUSTMENTS ACCUMULATE IN A
SEPARATE COMPONENT OF SHAREHOLDERS' EQUITY UNTIL THE RELATED FOREIGN ENTITY
IS SOLD OR SUBSTANTIALLY LIQUIDATED. Foreign exchange gains and losses
included in income (primarily related to foreign currency denominated
transactions) have not been material.

TEXTRON ENTERS INTO FORWARD EXCHANGE CONTRACTS TO HEDGE THE RISK ASSOCIATED
WITH CURRENCY FLUCTUATIONS ON CERTAIN FIRM SALES AND PURCHASE COMMITMENTS
DENOMINATED IN FOREIGN CURRENCIES. THE GAINS AND LOSSES RESULTING FROM THE
IMPACT OF CURRENCY EXCHANGE RATE MOVEMENTS ON THESE CONTRACTS ARE RECORDED
WHEN THE UNDERLYING TRANSACTIONS OCCUR.

Textron had foreign currency forward exchange contracts totaling
approximately $124 million and $191 million at the end of 1996 and 1995,
respectively. Unrealized losses relating to these contracts aggregated $2
million and $6 million  on those dates.

- ------------------------------------------------------------------------------
11. Textron-obligated Mandatorily Redeemable Preferred Securities of
    Subsidiary Trust Holding Solely Textron Junior Subordinated Debt Securities

On February 9, 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
proceeds from the issuance of the debentures were used by Textron for the
repayment of long-term borrowings and for general corporate purposes. The
amounts due to the trust under the debentures and the related income
statement amounts have been eliminated in Textron's consolidated financial
statements.

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.

- ------------------------------------------------------------------------------
12. Shareholders' Equity

Preferred stock

Textron has authorization for 15,000,000 shares of preferred stock. Each
share of $2.08 Preferred Stock ($23.63 approximate stated value) is
convertible into 2.2 shares of common stock and can be redeemed by Textron
for $50 per share. Each share of $1.40 Preferred Dividend Stock ($11.82
approximate stated value) is convertible into 1.8 shares of common stock and
can be redeemed by Textron for $45 per share.

Common stock

Textron has authorization for 250,000,000 shares of 12.5 cent per share par
value common stock.

                                                            T E X T R O N  4 5


<PAGE> 46



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

Performance share units and stock options

Textron's 1994 Long-Term Incentive Plan authorizes awards to key employees in
two forms: (a) performance share units and (b) options to purchase Textron
common stock. The total number of shares of common stock for which options
may be granted under the plan is 5,000,000.

TEXTRON ACCOUNTS FOR PERFORMANCE SHARE UNITS AND EMPLOYEE STOCK OPTION GRANTS
IN ACCORDANCE WITH APB 25, "ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES". UNDER
APB 25, BECAUSE THE EXERCISE PRICE OF TEXTRON'S EMPLOYEE STOCK OPTIONS EQUALS
THE MARKET PRICE ON THE DATE OF GRANT, NO COMPENSATION EXPENSE IS RECOGNIZED
FOR STOCK OPTION AWARDS. COMPENSATION EXPENSE FOR PERFORMANCE SHARE UNITS IS
MEASURED BASED ON THE VALUE OF TEXTRON STOCK UNDERLYING THE AWARDS.

Compensation expense under Textron's performance share program was
approximately $45 million in 1996, $23 million in 1995, and $4 million in
1994. To mitigate the impact of stock price increases on compensation
expense, Textron entered into a cash-settlement option program on Textron's
common stock in November 1995. This program generated income of approximately
$21 million in 1996.

Pro forma information regarding net income and earnings per share is required
by FAS 123, "Accounting for Stock-Based Compensation" and has been determined
under the fair value method of that Statement. For the purpose of developing
the pro forma information, the fair value of options granted in 1996 and 1995
are estimated at the date of grant using the Black-Scholes option-pricing
model. The estimated fair values are amortized to expense over the options'
vesting period. Using this methodology, net income would have been reduced by
$10 million or $.12 per share in 1996. The pro forma effect on 1995 net
income was not material. The 1996 and 1995 pro forma effect on net income is
not necessarily representative of the effect in future years because it does
not take into consideration pro forma compensation expense related to grants
made prior to 1995.

The assumptions used to estimate the fair value of option for grants in 1996
and 1995, respectively, are approximately as follows: dividend yield of 2%,
expected volatility of 16%; risk-free interest rates of 6% and 5%, and
weighted average expected lives of 3.5 years. Under these assumptions, the
weighted-average fair value of an option to purchase one share granted in
1996 and 1995, respectively, was approximately $20 and $16.

Stock option transactions during the last three years are summarized as
follows:

<TABLE>
<CAPTION>

                                              1996                        1995                          1994
                                      -------------------------------------------------------------------------------
                                                  Weighted                     Weighted                      Weighted
                                                   Average                      Average                       Average
                                                  Exercise                     Exercise                      Exercise
(Shares in thousands)                 Shares         Price       Shares           Price         Shares          Price
- ---------------------------------------------------------------------------------------------------------------------
<S>                                    <C>          <C>          <C>             <C>             <C>           <C>
Shares under option at
  beginning of year                    4,558        $52.09        4,696          $44.31          3,997         $42.02
Options granted                        1,068         90.73        1,062           72.11          1,124          49.40
Options exercised                       (923)        45.78       (1,098)          38.26           (349)         33.40
Options canceled                         (58)        58.76         (102)          51.13            (76)         49.22
- ---------------------------------------------------------------------------------------------------------------------
Shares under option at end of year     4,645         62.15        4,558           52.09          4,696          44.31
=====================================================================================================================
Shares exercisable at end of year      3,064         50.51        2,944           45.38          2,957          39.98
=====================================================================================================================
</TABLE>

Stock options outstanding at the end of 1996 and 1995 are summarized as
follows:

<TABLE>
<CAPTION>
                                                 Weighted
                                                  Average          Weighted                               Weighted
  Range of Exercise                             Remaining           Average                                Average
       Prices                                 Contractual          Exercise                               Exercise
(Shares in thousands)       Outstanding              Life             Price        Exercisable               Price
- ---------------------------------------------------------------------------        -------------------------------
<S>                              <C>                 <C>            <C>                 <C>                <C>
December 28, 1996:
  $21.00 - $63.94                 2,646               6.6            $46.48              2,596              $46.30
  $68.19 - $79.63                   969               9.0             73.89                468               73.86
  $80.56 - $92.56                 1,030               9.9             91.37                  -                   -
December 30, 1995:
  $21.00 - $63.94                 3,598               7.5             46.28              2,994               45.38
  $68.19 - $73.94                   960               9.9             73.86                  -                   -
==================================================================================================================

4 6  T E X T R O N


<PAGE> 47


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

Reserved shares of common stock

At year-end 1996, 1,755,000 shares of common stock were reserved for the
subsequent conversion of preferred stock, including preferred stock held as
treasury shares, and 4,645,000 shares were reserved for the exercise of stock
options.

Preferred stock purchase rights

Each outstanding share of Textron common stock has attached to it one
preferred stock purchase right, which entitles the holder to buy one
one-hundredth of a share of Series C Junior Participating Preferred Stock at an
exercise price of $250. The rights become exercisable only under certain
circumstances related to a person or group acquiring or offering to acquire a
substantial block of Textron's common stock. In certain circumstances,
holders may acquire Textron stock, or in some cases the stock of an acquiring
entity, with a value equal to twice the exercise price. The rights expire in
September 2005 but may be redeemed earlier for $.05 per right.

Income per common share

INCOME PER COMMON SHARE IS BASED ON AVERAGE COMMON SHARES OUTSTANDING DURING
EACH YEAR ASSUMING FULL CONVERSION OF OUTSTANDING PREFERRED STOCK AND
EXERCISE OF STOCK OPTIONS. Average shares were 86,029,000 in 1996; 86,894,000
in 1995; and 90,119,000 in 1994.

- ------------------------------------------------------------------------------
13. Leases

Rental expense approximated $106 million, $104 million, and $108 million in
1996, 1995, and 1994, respectively. Future minimum rental commitments for
noncancellable operating leases in effect at year-end 1996 approximated $88
million for 1997; $69 million for 1998; $53 million for 1999; $40 million for
2000; $32 million for 2001; and a total of $256 million thereafter.

- ------------------------------------------------------------------------------
14. Research and Development

Textron carries out research and development under both company initiated
programs and contracts with others, primarily the U.S. government. Company
initiated programs include research and development for commercial products
and independent research and development related to government products and
services. A significant portion of the cost of independent research and
development is recoverable from the U.S. government through overhead cost
allowances.

RESEARCH AND DEVELOPMENT COSTS FOR WHICH TEXTRON IS RESPONSIBLE ARE EXPENSED
AS INCURRED. THESE COMPANY FUNDED COSTS INCLUDE AMOUNTS FOR COMPANY INITIATED
PROGRAMS, THE COST SHARING PORTIONS OF CUSTOMER INITIATED PROGRAMS, AND
LOSSES INCURRED ON CUSTOMER INITIATED PROGRAMS. The company funded and
customer funded research and development costs for 1996, 1995, and 1994 were
as follows:


</TABLE>
<TABLE>
<CAPTION>

(In millions)                                     1996                    1995                    1994
- ------------------------------------------------------------------------------------------------------
<S>                                               <C>                     <C>                     <C>
Company funded                                    $185                    $181                    $187
Customer funded                                    391                     475                     424
- ------------------------------------------------------------------------------------------------------
  Total research and development                  $576                    $656                    $611
======================================================================================================
</TABLE>


- ------------------------------------------------------------------------------
15. Pension Benefits

Textron has defined benefit and defined contribution pension plans which
together cover substantially all employees. The costs of the defined
contribution plans are funded as accrued and amounted to approximately $49
million, $32 million, and $34 million for 1996, 1995, and 1994, respectively.
Of these totals, $31 million, $14 million, and $18 million, respectively, are
related to the employee stock ownership plan. Defined benefits under salaried
plans are based on salary and years of service. Hourly plans generally
provide benefits based on stated amounts for each year of service. Textron's
funding policy is consistent with federal law and regulations. Plan assets
consist principally of corporate and government bonds and common stocks.

Pension income in 1996, 1995, and 1994 included the following components:
<TABLE>
<CAPTION>

(In millions)                                                     1996               1995            1994
- ----------------------------------------------------------------------------------------------------------
<S>                                                              <C>                <C>             <C>
Service cost - benefits earned during the year                   $  70              $  56           $  69
Interest cost on projected benefit obligation                      208                210             199
Actual return on plan assets                                      (495)              (747)            (20)
Amortization of unrecognized transition net asset                  (17)               (17)            (15)
Net amortization and deferral of actuarial gains (losses)          230                483            (233)
- ----------------------------------------------------------------------------------------------------------
  Net pension income                                             $  (4)             $ (15)          $   -
==========================================================================================================
</TABLE>

                                                            T E X T R O N  4 7


<PAGE> 48
- ------------------------------------------------------------------------------

The following table sets forth the funded status of Textron's pension plans.

<TABLE>
<CAPTION>
                                                                    December 28, 1996                  December 30, 1995
- -------------------------------------------------------------------------------------------------------------------------

                                                           Assets         Accumulated          Assets        Accumulated
                                                           exceed            benefits          exceed           benefits
                                                      accumulated              exceed     accumulated             exceed
(In millions)                                            benefits              assets        benefits             assets
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                  <C>            <C>                 <C>
Actuarial present value of:
  Vested benefit obligation                                $2,410               $ 197          $2,121              $ 426
  Nonvested benefit obligation                                 67                  19              91                 35
- -------------------------------------------------------------------------------------------------------------------------
Accumulated benefit obligation                              2,477                 216           2,212                461
  Additional amounts related to projected pay increases       254                  35             243                 23
- -------------------------------------------------------------------------------------------------------------------------
Projected benefit obligation                                2,731                 251           2,455                484
Plan assets at fair value                                   3,534                 124           3,180                373
- -------------------------------------------------------------------------------------------------------------------------
Plan assets in excess of (less than) projected
  benefit obligation                                          803                (127)            725               (111)
Unrecognized net actuarial (gains) losses                    (472)                 30            (312)               (26)
Unrecognized prior service cost                                93                  21              18                 58
Unrecognized transition net obligation (net asset)           (120)                  5            (132)                (1)
Adjustment required to recognize minimum liability              -                 (24)              -                (24)
- -------------------------------------------------------------------------------------------------------------------------
    Net pension asset (liability) recognized on the
      consolidated balance sheet                           $  304               $ (95)         $  299              $(104)
=========================================================================================================================
</TABLE>

Major actuarial assumptions used in accounting for the defined benefit
pension plans are shown in the following table. Net pension income is
determined using these assumptions as of the end of the prior year. The
funded status of the plans is determined using these assumptions as of the
end of the current year.

<TABLE>
<CAPTION>
                                                      December 28,      December 30,      December 31,      January 1,
                                                              1996              1995              1994            1994
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>               <C>               <C>             <C>
Discount rate                                                 7.50%             7.25%             8.25%           7.25%
Weighted average long-term rate of compensation increase      5.00              5.00              5.00            5.00
Long-term rate of return on plan assets                       9.00              9.00              9.00            9.00
======================================================================================================================
</TABLE>

- ------------------------------------------------------------------------------
16. Postretirement Benefits Other than Pensions

Textron offers health care and life insurance benefits for certain retired
employees. Postretirement benefits costs other than pension-related expenses
in 1996, 1995, and 1994 included the components shown in the following table.
Textron's postretirement benefit plans other than pensions are unfunded.

<TABLE>
<CAPTION>

(In millions)                                                       1996              1995              1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>
Service cost - benefits earned during the year                      $  5              $  5              $  9
Interest cost on accumulated postretirement benefit obligation        53                58                61
Net amortization                                                     (13)              (14)              (10)
- -------------------------------------------------------------------------------------------------------------
  Postretirement benefit costs                                      $ 45              $ 49              $ 60
=============================================================================================================
</TABLE>


The following table sets forth the status of these plans at the end of 1996
and 1995:
<TABLE>
<CAPTION>
                                                                                    December 28,      December 30,
(In millions)                                                                               1996              1995
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>               <C>
Actuarial present value of benefits attributed to:
  Retirees                                                                                  $522              $608
  Fully eligible active plan participants                                                     66                89
  Other active plan participants                                                              85                97
- ------------------------------------------------------------------------------------------------------------------
Accumulated postretirement benefit obligation                                                673               794
Unrecognized net actuarial gains                                                             114               101
Unrecognized prior service cost benefit                                                       30                24
- ------------------------------------------------------------------------------------------------------------------
  Postretirement benefit liability recognized on the consolidated balance sheet             $817              $919
==================================================================================================================
</TABLE>

The discount rates used to determine postretirement benefit costs other than
pensions and the status of those plans were the same as those used for
Textron's defined benefit pension plans.

4 8  T E X T R O N


<PAGE> 49

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

The 1996 health care cost trend rate, which is the weighted average annual
assumed rate of increase in the per capita cost of covered benefits, was 6.5%
for retirees age 65 and over and 9.0% for retirees under age 65. Both rates
are assumed to decrease gradually to 5.5% by 2001 and 2003, respectively, and
then remain at that level. Increasing the health care cost trend rates by one
percentage point in each year would have increased the accumulated
postretirement benefit obligation as of year-end 1996 by $61 million and the
aggregate of the service and interest cost components of postretirement
benefit costs for 1996 by $5 million.

- ------------------------------------------------------------------------------
17. Income Taxes

Textron files a consolidated federal income tax return for all U.S.
subsidiaries and separate returns for foreign subsidiaries. TEXTRON
RECOGNIZES DEFERRED INCOME TAXES FOR TEMPORARY DIFFERENCES BETWEEN THE
FINANCIAL REPORTING BASIS AND INCOME TAX BASIS OF ASSETS AND LIABILITIES
BASED ON ENACTED TAX RATES EXPECTED TO BE IN EFFECT WHEN AMOUNTS ARE LIKELY
TO BE REALIZED OR SETTLED.

The following table shows income from continuing operations before income
taxes and distributions on preferred securities of subsidiary trust:

<TABLE>
<CAPTION>

(In millions)                                     1996              1995              1994
- ------------------------------------------------------------------------------------------
<S>                                               <C>               <C>               <C>
United States                                     $528              $476              $446
Foreign                                            299               214               177
- ------------------------------------------------------------------------------------------
  Total                                           $827              $690              $623
==========================================================================================
</TABLE>


Income tax expense is summarized as follows:

<TABLE>
<CAPTION>

(In millions)                                     1996              1995              1994
- ------------------------------------------------------------------------------------------
<S>                                               <C>               <C>               <C>
Federal:
  Current                                         $169              $137              $103
  Deferred                                          11                31                57
State                                               31                32                32
Foreign                                            111                74                65
- ------------------------------------------------------------------------------------------
  Income tax expense                              $322              $274              $257
==========================================================================================
</TABLE>


The following reconciles the federal statutory income tax rate to the
effective income tax rate reflected in the consolidated statement of income:

<TABLE>
<CAPTION>

                                                  1996              1995              1994
- ------------------------------------------------------------------------------------------
<S>                                               <C>               <C>               <C>
Federal statutory income tax rate                 35.0%             35.0%             35.0%
Increase (decrease) in taxes resulting from:
  State income taxes                               2.4               2.9               3.3
  Goodwill                                         2.3               2.5               5.9
  Other - net                                      (.8)              (.7)             (2.9)
- ------------------------------------------------------------------------------------------
  Effective income tax rate                       38.9%             39.7%             41.3%
==========================================================================================
</TABLE>

Textron's net deferred tax asset consisted of gross deferred tax assets and
gross deferred tax liabilities of $1,467 million and $1,140 million,
respectively, at the end of 1996 and $1,340 million and $1,009 million,
respectively, at the end of 1995.

The components of Textron's net deferred tax asset were as follows:

<TABLE>
<CAPTION>
                                                                  December 28,            December 30,
(In millions)                                                             1996                    1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                      <C>                     <C>
Finance Group transactions, principally leasing                          $(324)                  $(324)
Obligation for postretirement benefits other than pensions                 321                     364
Self insured liabilities                                                   152                     162
Fixed assets, principally depreciation                                    (146)                   (142)
Deferred compensation and vacation pay                                     103                      86
Allowance for credit losses                                                 86                      85
Other, principally timing of other expense deductions                      135                     100
- ------------------------------------------------------------------------------------------------------
                                                                         $ 327                   $ 331
======================================================================================================
</TABLE>

Deferred income taxes have not been provided for the undistributed earnings
of foreign subsidiaries, which approximated $845 million at the end of 1996.
Management intends to reinvest those earnings for an indefinite period,
except for distributions having an immaterial tax effect. If foreign
subsidiaries' earnings were distributed, 1996 taxes, net of foreign tax
credits, would be increased by approximately $49 million, primarily because
of foreign withholding taxes.

                                                            T E X T R O N  4 9


<PAGE> 50

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

18. Fair Value of Financial Instruments

The estimated fair value amounts shown below were determined from available
market information and valuation methodologies. Because considerable judgment
is required in interpreting market data, the estimates are not necessarily
indicative of the amounts that could be realized in a current market
exchange.

<TABLE>
<CAPTION>
                                                             December 28, 1996                   December 30, 1995
- ------------------------------------------------------------------------------------------------------------------
                                                                     Estimated                           Estimated
                                                    Carrying              fair          Carrying              fair
(In millions)                                          value             value             value             value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>               <C>               <C>               <C>
Assets:
  Investments                                         $  820            $  820            $  778            $  778
  Finance receivables:
    Consumer loans                                     6,471             6,451             6,475             6,457
    Commercial loans                                   2,227             2,270             2,050             2,087
Liabilities:
  Debt:
    Parent Group:
      Debt                                             1,507             1,565             1,774             1,873
      Interest rate exchange agreements                    -                37                 -                57
    Finance Group:
      Debt                                             8,839             8,882             8,437             8,557
      Interest rate exchange agreements                    -                18                 -                 5
  Foreign currency exchange contracts                      -                 2                 -                 6
==================================================================================================================
</TABLE>

Notes:

(i) Investments -- The estimated fair values of investment securities were
based on available quoted market prices, appraisals, prices from independent
brokers, or discounted cash flow analyses.

(ii) Finance receivables -- The estimated fair values of fixed-rate consumer
loans, real estate loans and commercial installment contracts were based on
discounted cash flow analyses. The estimated fair values of variable-rate
receivables and fixed-rate retail installment contracts approximated the net
carrying value. The estimated fair values of nonperforming loans were based
on discounted cash flow analyses using risk-adjusted interest rates or the
fair value of the related collateral.

(iii) Debt, interest rate exchange agreements, and foreign currency exchange
contracts -- The estimated fair value of fixed-rate debt was determined by
independent investment bankers or discounted cash flow analyses. The
estimated fair values of variable-rate debt approximated their carrying
values. The estimated fair values of interest rate exchange agreements were
determined by independent investment bankers and represent the estimated
amounts that Textron or its counterparty would be required to pay to assume
the other party's obligations under the agreements. The estimated fair values
of the foreign currency exchange contracts were determined by Textron's
foreign exchange banks.

- ------------------------------------------------------------------------------
19. Contingencies and Environmental Remediation

Contingencies

Lawsuits and other proceedings are pending or threatened against Textron and
its subsidiaries. Some allege violations of federal government procurement
regulations, involve environmental matters, or are or purport to be class
actions. Some seek compensatory, treble or punitive damages in substantial
amounts; fines, penalties or restitution; or remediation of contamination.
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.

Environmental Remediation

ENVIRONMENTAL LIABILITIES ARE RECORDED BASED ON THE MOST PROBABLE COST IF
KNOWN OR ON THE ESTIMATED MINIMUM COST, DETERMINED ON A SITE-BY-SITE BASIS.
TEXTRON'S ENVIRONMENTAL LIABILITIES ARE UNDISCOUNTED AND DO NOT TAKE INTO
CONSIDERATION POSSIBLE FUTURE INSURANCE PROCEEDS OR SIGNIFICANT AMOUNTS FROM
CLAIMS AGAINST OTHER THIRD PARTIES.


Textron's accrued estimated environmental liabilities are based on
assumptions which are subject to a number of factors and uncertainties.
Circumstances which can affect the accruals' reliability and precision
include identification of additional sites, environmental regulations, level
of cleanup required, technologies available, number and financial condition
of other contributors to remediation, and the time period over which
remediation may occur. Textron estimates that its accrued environmental
remediation liabilities will likely be paid over the next five to ten years.

5 0  T E X T R O N


<PAGE> 51

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

20. Geographic and Business Segment Data

Presented below and on page 23 is selected financial information by
geographic area and business segment, and a description of the nature of
Textron's operations.

<TABLE>
<CAPTION>

Geographic areas                                          Revenues by origin                     Income by origin
(In millions)                                      ------------------------------         ------------------------------
                                                     1996         1995       1994           1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>          <C>        <C>            <C>          <C>         <C>
United States                                      $7,000       $6,841     $7,111         $  791       $ 773       $ 728
Other North America                                 1,043          807        690            125          87          85
Western Europe                                        767          393        318            101          63          46
Asia/Pacific                                          464          412        231             73          64          46
- ------------------------------------------------------------------------------------------------------------------------
                                                   $9,274       $8,453     $8,350          1,090         987         905
- ---------------------------------------------------==============================---------------------------------------

Corporate expenses and other - net                                                          (115)       (119)        (92)
Interest expense - net                                                                      (148)       (178)       (190)
- ------------------------------------------------------------------------------------------------------------------------
Income from continuing operations
  before income taxes and distributions
  on preferred securities of subsidiary trust                                             $  827       $ 690       $ 623
========================================================================================================================

<CAPTION>
Destination of U.S. exports
(In millions)                                                                               1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>         <C>         <C>
North America                                                                             $  342      $  280      $  398
Western Europe                                                                               256         306         427
Asia/Pacific                                                                                 253         235         161
South America                                                                                 92         110         118
Middle East                                                                                   55          43          62
Other locations                                                                               43          26          30
- ------------------------------------------------------------------------------------------------------------------------
                                                                                          $1,041      $1,000      $1,196
========================================================================================================================

<CAPTION>

Identifiable assets
(In millions)                                                                               1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>         <C>         <C>
United States                                                                            $12,103     $12,080     $11,520
Western Europe                                                                             1,662       1,077         949
Asia/Pacific                                                                               1,522       1,348         766
Other North America                                                                        1,436       1,337       1,262
Corporate, including investment in discontinued operation                                  1,742       1,932       1,665
Eliminations                                                                                (230)       (123)        (59)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                         $18,235     $17,651     $16,103
========================================================================================================================
</TABLE>
Notes:
(i)   Revenues include sales to the U.S. government of $1.0 billion, $1.3
      billion, and $1.6 billion in 1996, 1995, and 1994, respectively.

(ii)  Revenues between geographic areas, predominantly revenues of U.S.
      divisions, were approximately 5% in each of the years 1996, 1995,
      and 1994.

(iii) Assets in foreign locations relate principally to the Finance segment.

Nature of operations

Textron is a global multi-industry company with manufacturing and finance
operations. See pages 54 and 55 for a description of Textron's principal
products. Its principal markets (listed within segments in order of the
amount of 1996 revenues) and the major locations of such markets are as
follows:

<TABLE>
<CAPTION>
Segment                                         Principal markets                                     Major locations
======================================================================================================================
<C>                                             <S>                                                   <C>
Aircraft                                        * Commercial and military helicopters                 * North America
                                                * Business jets                                       * Asia/Pacific
                                                * General aviation                                    * South America
                                                * Overnight express package carriers                  * Western Europe
                                                * Commuter airlines, relief flights, tourism,
                                                  and freight
- ----------------------------------------------------------------------------------------------------------------------
Automotive                                      * Automotive original equipment manufacturers and
                                                  their suppliers                                     * North America
                                                                                                      * Western Europe
- ----------------------------------------------------------------------------------------------------------------------
Industrial                                      * Fastening systems:  automotive, electronics,        * North America
                                                  aerospace, other OEMs, distributors, and            * Western Europe
                                                  consumers                                           * Asia/Pacific
                                                * Golf and turf-care products:  golf courses,
                                                  resort communities, and commercial and industrial
                                                  users
                                                * Engineered products and components:  original
                                                  equipment manufacturers, distributors, and
                                                  end-users of a wide variety of products
- ----------------------------------------------------------------------------------------------------------------------
Systems and Components                          * Commercial aerospace                                * North America
                                                * Defense                                             * Western Europe
- ----------------------------------------------------------------------------------------------------------------------
Finance                                         * Consumer loans                                      * North America
                                                * Commercial loans                                    * Asia/Pacific
                                                                                                      * Western Europe
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                            T E X T R O N  5 1


<PAGE> 52

<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Quarterly Data
                                                                1996                                   1995
(Unaudited)                                         -----------------------------         ------------------------------
(Dollars in millions except per share amounts)      Q4       Q3       Q2       Q1         Q4        Q3       Q2       Q1
- ------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>       <C>       <C>     <C>       <C>       <C>        <C>     <C>
Revenues
Aircraft                                       $   762  $   638   $  649  $   654    $   661   $   633   $  660  $   565
Automotive                                         428      355      439      405        395       340      386      413
Industrial                                         561      554      604      477        427       357      390      386
Systems and Components                             139      175      175      164        222       228      215      190
Finance                                            538      526      517      514        524       499      487      475
- ------------------------------------------------------------------------------------------------------------------------
Total revenues                                 $ 2,428  $ 2,248   $2,384  $ 2,214    $ 2,229   $ 2,057   $2,138  $ 2,029
========================================================================================================================
Income
Aircraft                                       $    79  $    69   $   67  $    56    $    67   $    69   $   66  $    43
Automotive                                          41       27       41       37         39        25       35       36
Industrial                                          57       58       64       54         44        40       45       48
Systems and Components                              11       19       16       11         16        18       18       13
Finance                                             98       98       95       92         94        96       87       88
- ------------------------------------------------------------------------------------------------------------------------
Total operating income                             286      271      283      250        260       248      251      228
Corporate expenses and other - net                 (29)     (28)     (30)     (28)       (32)      (32)     (28)     (27)
Interest expense - net                             (37)     (36)     (37)     (38)       (45)      (43)     (46)     (44)
Income taxes                                       (85)     (81)     (84)     (72)       (73)      (69)     (70)     (62)
Distributions on preferred securities
  of subsidiary trust, net of income taxes          (7)      (6)      (7)      (3)         -         -        -        -
- ------------------------------------------------------------------------------------------------------------------------
Income from continuing operations                  128      120      125      109        110       104      107       95
Discontinued operation, net of income taxes:
  Income from operations                             -        -        -       16         17        18       14       14
  Estimated loss on disposal                         -     (155)       -      (90)         -         -        -        -
- ------------------------------------------------------------------------------------------------------------------------
                                                     -     (155)       -      (74)        17        18       14       14
- ------------------------------------------------------------------------------------------------------------------------
Net income                                     $   128  $   (35)  $  125  $    35    $   127   $   122   $  121  $   109
=========================================================================================================================
Earnings per common share
Income from continuing operations              $  1.50  $  1.40   $ 1.44  $  1.26    $  1.26   $  1.20   $ 1.23  $  1.09
Discontinued operation                               -    (1.81)       -     (.86)       .19       .21      .17      .16
- -------------------------------------------------------------------------------------------------------------------------
Net income                                     $  1.50  $  (.41)  $ 1.44  $   .40    $  1.45   $  1.41   $ 1.40  $  1.25
=========================================================================================================================
Average shares outstanding (in thousands)<F*>   85,130   85,790   86,575   86,680     87,345    86,692   86,679   87,055
- -------------------------------------------------------------------------------------------------------------------------
Operating income margins
Aircraft                                          10.4%    10.8%    10.3%     8.6%      10.1%     10.9%    10.0%     7.6%
Automotive                                         9.6      7.6      9.3      9.1        9.9       7.4      9.1      8.7
Industrial                                        10.2     10.5     10.6     11.3       10.3      11.2     11.5     12.4
Systems and Components                             7.9     10.9      9.1      6.7        7.2       7.9      8.4      6.8
Finance                                           18.2     18.6     18.4     17.9       17.9      19.2     17.9     18.5
Operating income margin                           11.8     12.1     11.9     11.3       11.7      12.1     11.7     11.2
- -------------------------------------------------------------------------------------------------------------------------
Common stock information
Price range: High                              $97-3/4  $87-7/8   $   89  $85-3/4    $77-3/8   $70-1/8   $   61  $57-1/8
             Low                               $84-3/4  $    73   $   88  $69-1/8    $65-1/2   $57-7/8   $   56  $48-5/8
Dividends per share                            $   .44  $   .44   $  .44  $   .44    $   .39   $   .39   $  .39  $   .39
- -------------------------------------------------------------------------------------------------------------------------
<FN>
<F*>Assumes full conversion of outstanding preferred stock and exercise of stock
options.

Prior year amounts have been reclassified to conform to the current year's
segment presentation.
</TABLE>

5 2  T E X T R O N


<PAGE> 53

<TABLE>
- ----------------------------------------------------------------------------------------------------------------------
<CAPTION>
Selected Financial Information

(Dollars in millions except where otherwise
noted and per share amounts)                        1996         1995         1994         1993        1992       1991
- ----------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>          <C>          <C>         <C>        <C>
Revenues
Aircraft                                        $  2,703      $ 2,519      $ 2,290      $ 2,077     $ 1,617    $ 1,352
Automotive                                         1,627        1,534        1,511        1,178         788        661
Industrial                                         2,196        1,560        1,539        1,363       1,309      1,275
Systems and Components                               653          855        1,338        1,653       1,902      1,922
Finance                                            2,095        1,985        1,672        1,610       1,622      1,548
- ----------------------------------------------------------------------------------------------------------------------
Total revenues                                  $  9,274      $ 8,453      $ 8,350      $ 7,881     $ 7,238    $ 6,758
======================================================================================================================
Income
Aircraft                                        $    271      $   245      $   197      $   162     $   136     $  121
Automotive                                           146          135          132           89          68         50
Industrial                                           233          177          157          130         116         99
Systems and Components                                57           65           88          117         161        204
Finance                                              383          365          331          289         250        226
- ----------------------------------------------------------------------------------------------------------------------
Total operating income                             1,090          987          905          787         731        700
Corporate expenses and other - net                  (115)        (119)         (92)        (103)        (81)       (89)
Interest expense - net                              (148)        (178)        (190)        (214)       (238)      (213)
Income taxes                                        (322)        (274)        (257)        (171)       (160)      (160)
Distributions on preferred securities of
  subsidiary trust, net of income taxes              (23)           -            -            -           -          -
- ----------------------------------------------------------------------------------------------------------------------
Income from continuing operations<F*>           $    482      $   416      $   366      $   299     $   252    $   238
======================================================================================================================
Per share of common stock
Income from continuing operations<F*>           $   5.60      $  4.79      $  4.06      $  3.32     $  2.84    $  2.71
Dividends declared                              $   1.76      $  1.56      $  1.40      $  1.24     $  1.12    $  1.03
Book value at year-end                          $  38.20      $ 39.92      $ 33.45      $ 31.18     $ 28.11    $ 33.65
Common stock price: High                        $ 97-3/4      $77-3/8      $60-5/8      $58-7/8     $44-3/4    $39-1/2
                    Low                         $ 69-1/8      $48-5/8      $46-1/2      $40-3/8     $33-3/4    $    25
                    Year-end                    $ 93-3/8      $67-1/2      $50-3/8      $58-1/4     $44-3/4    $38-1/2
Common shares outstanding
  (in thousands)<F**>   : Average                 86,029       86,894       90,119       90,052      88,580     87,563
                          Year-end                85,158       86,950       87,253       90,499      89,418     88,261
======================================================================================================================
Financial position
Total assets                                    $ 18,235      $17,651      $16,103      $15,372     $14,710    $12,283
Debt:
  Parent Group                                  $  1,507      $ 1,774      $ 1,582      $ 2,025     $ 2,283    $ 1,820
  Finance Group                                 $  8,839      $ 8,437      $ 7,760      $ 6,847     $ 6,440    $ 5,664
Preferred securities of subsidiary trust        $    483      $     -      $     -      $     -     $     -    $     -
Shareholders' equity                            $  3,183      $ 3,412      $ 2,882      $ 2,780     $ 2,488    $ 2,928
Parent Group debt to total capital                   29%          34%          35%          42%         48%        45%
======================================================================================================================
Investment data
Capital expenditures                            $    343      $   279      $   294      $   246     $   215    $   152
Depreciation                                    $    223      $   195      $   206      $   201     $   194    $   177
Research and development                        $    576      $   656      $   611      $   514     $   430    $   457
======================================================================================================================
Other data
Number of employees at year-end                   57,000       54,000       50,000       53,000      51,000     49,000
Number of common shareholders at year-end         25,000       26,000       27,000       28,000      30,000     31,000
- ----------------------------------------------------------------------------------------------------------------------
<FN>
<F*>Before cumulative effect of changes in accounting principles in 1992.

<F**>Assumes full conversion of outstanding preferred stock and exercise of
     stock options.

Prior year amounts have been reclassified to conform to the current year's
segment presentation.
</TABLE>

                                                            T E X T R O N  5 3


<PAGE> 54

- -------------------------------------------------------------------------------
<TABLE>
Directory of Divisions
- -----------------------------------------------------------------------------------------------------------------------------
<S>               <C>                           <C>                     <C>
Aircraft          Bell Helicopter Textron       Webb F. Joiner          Vertical takeoff and landing aircraft and spare
                                                 Chairmand and          parts for the U.S. Government, foreign governments
                                                 Chief Executive        and commercial markets
                                                 Officer
                  -----------------------------------------------------------------------------------------------------------
                  The Cessna Aircraft Company   Russell W. Meyer, Jr.   Light and mid-size business jets, utility turboprops
                                                 Chairman and           and single-engine piston aircraft.
                                                 Chief Executive
                                                 Officer
                  -----------------------------------------------------------------------------------------------------------
                  Textron Lycoming              David G. Assard         Piston aircraft engines and replacement parts for
                                                 President              the general aviation market.
- -----------------------------------------------------------------------------------------------------------------------------
Automotive        Textron Automotive Company    John A. Janitz          Automotive interior, exterior and functional
                                                 Chairman, President    components and systems.
                                                 Chief Executive
                                                 Officer
                  -----------------------------------------------------------------------------------------------------------
                  CWC Castings Textron          John L. Kelly           Gray iron and ductile iron castings, primarily
                                                 President              camshafts for automobile and engine manufacturers.
                  -----------------------------------------------------------------------------------------------------------
                  Kautex Werke                  Dr. Wolfgang Theis      Blow-molded plastic fuel tank system and other
                  Reinold Hagen AG (Germany)     Chairman               automotive components.
                  -----------------------------------------------------------------------------------------------------------
                  McCord Winn Textron           George F. Daniels       Automotive seating comfort systems, windshield and
                                                 President              headlamp washing systems and electro-mechanical
                                                                        components.
                  -----------------------------------------------------------------------------------------------------------
                  Micromatic Textron            Michael J. Brennan      Proprietary machine tools, components and assembly
                                                 President              systems for automotive and commercial markets.
                  -----------------------------------------------------------------------------------------------------------
                  Randall Textron               Jane L. Warner          Fuel filler assemblies and fuel delivery systems for
                                                 President              automotive market.
                  -----------------------------------------------------------------------------------------------------------
                  Textron Automotive            Sam Licavoli            Instrument panels, door panels, armrests, airbag
                  Trim Operations                President              doors, center consoles, headliners, exterior trim
                                                                        and lighting components
- -----------------------------------------------------------------------------------------------------------------------------
<S>               <C>                           <C>
Industrial        Textron Fastening Systems     Fastening systems, synergistic assemblies, components and installation
                                                tools serving the automotive, aerospace, electronics, construction, do-
                                                it yourself and transportation markets.
                  -------------------------------------------------     -----------------------------------------------------
<S>               <C>                           <C>                     <C>                           <C>
                  Avdel Textron                 John C. Castle          Textron Aerospace Fasteners   George A. Andrews
                                                 President                                             President
                  -------------------------------------------------     -----------------------------------------------------
                  Camcar Textron                James R. MacGilvray     Textron Fastening Systems -   Horst Homuth
                                                 President              Germany                         General Manager
                  -------------------------------------------------     -----------------------------------------------------
                  Elco Textron                  John C. Lutz            Textron Industries S.A.S.     John C. Castle
                                                 President and          (France)                        President
                                                 Chief Executive                                       (Acting)
                                                 Officer

5 4  T E X T R O N


<PAGE> 55
- -------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------
<S>               <C>                           <C>                     <C>
Industrial        Cone Drive Textron            John G. Melvin          Double-enveloping worm gear speed reducers, gear
(continued)                                      President              motors and gear sets.
                  -----------------------------------------------------------------------------------------------------------
                  E-Z-GO Textron                L.T. Walden, Jr.        Electric- and gasoline-powered golf cars and
                                                 President              multipurpose utility vehicles.
                  -----------------------------------------------------------------------------------------------------------
                  Greenlee Textron              Barclay S. Olson        Products for wire and cable installation and
                                                 President              maintenance in residential, commercial and industrial
                                                                        facilities.
                  -----------------------------------------------------------------------------------------------------------
                  HR Textron                    Bradley W. Spahr        Motion control components and systems for industrial,
                                                 President              defense and aerospace markets.
                  -----------------------------------------------------------------------------------------------------------
                  Jacobsen Textron              Philip J. Tralies       Professional mowing and turf maintenance equipment.
                                                 President
                  -----------------------------------------------------------------------------------------------------------
                  Maag Italia Textron S.p.A.    Dr. Giovanni P.         Traction gears for the railway industry.
                  (Italy)                        Agostini
                                                 President
                  -----------------------------------------------------------------------------------------------------------
                  Maag Pump Systems Textron AG  Dr. Frank Brinken       Gear pumps and systems used for processing
                  (Switzerland)                  President              applications in the plastics, chemical and
                                                                        pharmaceutical industries.
                  -----------------------------------------------------------------------------------------------------------
                  Speidel Textron               William R. Jahnke       Watch attachments and fashion jewelry products.
                                                 President

- -----------------------------------------------------------------------------------------------------------------------------
Systems and       Fuel Systems Textron          Michael Boston          Fuel systems components for aircraft and industrial
Components                                       President              gas turbine engines.
                  -----------------------------------------------------------------------------------------------------------
                  Textron Marine & Land Systems John J. Kelly           Air cushion amphibious landing craft, combat vehicles
                                                 President              and advanced suspension systems.
                  -----------------------------------------------------------------------------------------------------------
                  Textron Systems               Richard J. Millman      Weapon and electronic systems, advanced materials
                                                 President              and coatings, and high-tech commercial products.
                  -----------------------------------------------------------------------------------------------------------
                  Turbine Engine                G.L. (Topper) Long      Air and land-based gas turbine engine components for
                  Components Textron             President              engine OEMs.
- -----------------------------------------------------------------------------------------------------------------------------
Finance           Avco Financial Services       Warren R. Lyons         International consumer financing, and credit and
                                                 Chairman               property casualty insurance.
                  -----------------------------------------------------------------------------------------------------------
                  Textron Financial Corporation Stephen A. Giliotti     Commercial financing for the purchase of Textron and
                                                 President              third-party products.
</TABLE>

                                                             T E X T R O N  5 5


<PAGE> 56
- -------------------------------------------------------------------------------
Board of Directors

James F. Hardymon <F1>
Chairman and Chief
  Executive Officer
Textron Inc.

Lewis B. Campbell <F1>
President and Chief
  Operating Officer
Textron Inc.

H. Jesse Arnelle <F4>,<F5>
Senior Partner
Arnelle, Hastie, McGee,
  Willis & Greene

Teresa Beck
Chief Financial Officer
American Stores Company

R. Stuart Dickson <F1>,<F2>
Formerly Chairman
Ruddick Corporation

Paul E. Gagne <F1>,<F2>
President and Chief
  Executive Officer
Avenor Inc.

John D. Macomber <F3>,<F4>
Principal
JDM Investment Group

Dana G. Mead
Chairman and Chief
  Executive Officer
Tenneco Inc.

Barbara Scott Preiskel <F3>,<F4>
Formerly Senior Vice President
  and General Counsel
Motion Picture Association

Brian H. Rowe <F3>,<F5>
Retired Chairman
GE Aircraft Engines

Sam F. Segnar <F3>,<F4>
Retired Chairman and
  Chief Executive Officer
Enron Corporation

Jean Head Sisco <F1>,<F2>
Partner
Sisco Associates

John W. Snow <F1>,<F5>
Chairman, President and Chief
  Executive Officer
CSX Corporation

Martin D. Walker <F1>,<F4>
Chairman
M.A. Hanna Company

Thomas B. Wheeler <F2>,<F5>
Chairman and Chief Executive
  Officer
Massachusetts Mutual Life
  Insurance Company

[FN]
Numbers indicate committee
memberships

<F1> Executive Committee:
     Chairman,
     James F. Hardymon

<F2> Audit Committee:
     Chairman,
     Jean Head Sisco

<F3> Nominating and Board Affairs
     Committee:
     Chairman,
     Barbara Scott Preiskel

<F4> Organization and
     Compensation Committee:
     Chairman,
     Martin D. Walker

<F5> Pension Committee:
     Chairman,
     Thomas B. Wheeler
- -------------------------------------------------------------------------------
Management Committee

James F. Hardymon<F*>
Chairman and Chief
  Executive Officer

Lewis B. Campbell
President and Chief
  Operating Officer

Mary L. Howell<F**>
Executive Vice President
  Government and
  International

Wayne W. Juchatz
Executive Vice President and
  General Counsel

Stephen L. Key
Executive Vice President and
  Chief Financial Officer

William F. Wayland<F**>
Executive Vice President
  Administration and Chief
  Human Resources Officer
- -------------------------------------------------------------------------------
Operating Committee

Lewis B. Campbell
President and Chief
  Operating Officer

Carol J. Grant
Vice President
  Human Resources

Herbert L. Henkel<F*>
President
Textron Industrial Products

John A. Janitz
Chairman, President and Chief
  Executive Officer
Textron Automotive Company

Webb F. Joiner<F***>
Chairman and Chief
  Executive Officer
Bell Helicopter Textron

Warren R. Lyons<F**>
Chairman
Avco Financial Services

Russell W. Meyer, Jr.<F***>
Chairman and Chief
  Executive Officer
Cessna Aircraft Company

Gero K.H. Meyersiek
Vice President International

Terry D. Stinson<F*>
President and Chief
  Operating Officer
Bell Helicopter Textron

Richard L. Yates<F**>
Vice President and Controller
- -------------------------------------------------------------------------------
Corporate Staff Officers

Frederick K. Butler<F**>
Vice President and Secretary

Peter B.S. Ellis
Vice President Strategic
  Planning

Douglas A. Fahlbeck<F**>
Vice President Mergers and
  Acquisitions

Arnold M. Friedman<F***>
Vice President and Deputy
  General Counsel

William B. Gauld
Vice President Corporate
  Information Management
  and Chief Information
  Officer

Gregory E. Hudson<F**>
Vice President Taxes

William P. Janovitz<F**>
Vice President
  Financial Management

Mary F. Lovejoy
Vice President
  Communications and
  Investor Relations

John W. Mayers, Jr.<F**>
Vice President Risk
  Management and
  Insurance

Frank W. McNally<F*>
Vice President Employee
  Relations and Benefits

Freda M. Peters
Vice President
  Executive Development and
  Human Resource
  Policy and Compliance

Daniel L. Shaffer<F**>
Vice President Audit and
  Business Ethics

Richard F. Smith<F**>
Vice President Government
  Affairs

Richard A. Watson<F***>
Senior Vice President and
  Treasurer

John F. Zugschwert<F*>
Vice President Government
  Marketing

[FN]
Service with Textron and its
subsidiaries/divisions:

  <F*>5-9 years

 <F**>10-19 years

<F***>20 years and over
- -------------------------------------------------------------------------------
International Advisory Council

Richard R. Burt
Chairman
IEP Advisors Inc.
USA

Lewis B. Campbell
President and COO
Textron Inc.
USA

Cheng Wai Keung
Chairman and Managing
  Director
Wing Tai Holdings Limited
Singapore

Jean Gandois
President
National Council of
  French Employers
France

David A. Gledhill
Former Chairman
  Swire Group
Hong Kong

Carl H. Hahn
Former Chairman of Board
  of Management
Volkswagen AG
Germany

James F. Hardymon
Chairman and CEO
Textron Inc.
USA

Mary L. Howell
Executive Vice President
  Government and
  International
Textron Inc.
USA

Jeffrey Koo
Chairman and CEO
Chinatrust Commercial Bank
Taiwan

Gero K.H. Meyersiek
Vice President International
Textron Inc.
USA

Marcilio Marques Moreira
Former Finance Minister
Brazil

Andrzej Olechowski
Chairman
Central Europe Trust
Poland

Sir Charles Powell
Director
Jardines Matheson
  Holdings Ltd.
United Kingdom

Ratan N. Tata
Chairman
Tata Industries Limited
India

Horst Teltschik
Member of the Board
  of Management
BMW AG
Germany

5 6  T E X T R O N


<PAGE> Inside Back Cover
- -------------------------------------------------------------------------------
Shareholder Information

Corporate Headquarters

Textron Inc.
40 Westminster Street
Providence, Rhode Island  02903
(401) 421-2800

Annual Meeting

Textron's annual meeting of shareholders will be held on Wednesday, April 23,
1997 at 10:30 a.m. at The Worthington Hotel, Ft. Worth, Texas.

Transfer Agent, Registrar and Dividend Paying Agent

For shareholder services such as change of address, lost certificates or
dividend checks, change in registered ownership, preferred stock conversion
services or the Dividend Reinvestment Plan, write or call:

First Chicago Trust Company of New York
P.O. Box 2500
Jersey City, New Jersey  07303-2500
1-800-519-3111

Dividend Reinvestment Plan

Textron's Dividend Reinvestment Plan offers shareholders of common stock a
convenient way to purchase additional shares of Textron common stock without
paying brokerage, commission or other service fees. More information and an
authorization form may be obtained by writing or calling First Chicago Trust
Company of New York. (Please see First Chicago's address and telephone number
above.)

Stock Exchange Information (Symbol: TXT)

Textron common stock is listed on the New York, Chicago and Pacific Stock
Exchanges.

Textron's preferred stocks ($2.08 and $1.40) are traded only on the New York
Stock Exchange.

Investor Relations/Public Relations

Textron Inc.
Communications and Investor Relations Department
40 Westminster Street
Providence, Rhode Island  02903

Investors and security analysts should call: (401) 457-2353
Members of the news media should call: (401) 457-2354

For more information regarding Textron and its divisions, visit our worldwide
web site on the internet at http://www.textron.com

Company Publications and General Information

To receive a copy, without charge, of Textron's reports on Form 10-K and
10-Q, proxy statement, Annual Report and the most recent company news and
earnings press releases, please call 1-888-TXT-LINE or direct written
correspondence to Textron. (Please see Textron's Communications and Investor
Relations Department address above.)

March 14, 1997

                                                       Exhibit 21
                                
             TEXTRON INC. - Significant Subsidiaries
                      (as of March 14, 1997)
                                
                                
   Set  forth  below  are  the names of certain  subsidiaries  of
Textron  Inc.   Other  subsidiaries,  which  considered  in   the
aggregate,  do  not  constitute  a  significant  subsidiary,  are
omitted from such list.
                                

Name                                            Place of
                                                Incorporation
Avco Corporation                                       Delaware
  ARS Two Inc.                                         Delaware
  Avco Community Developers, Inc.                      California
  Textron Pacific Limited                              Australia
  Textron Systems Corporation                          Delaware
     Turbine Engine Components Textron Inc.            Delaware
Avco Financial Services, Inc.                          Delaware
Avdel Cherry Textron Inc.                              New York
Bell Helicopter Services Inc.                          Delaware
  Bell Helicopter Asia (Pte) Ltd.                      Singapore
Bell Helicopter Textron Inc.                           Delaware
Cadillac Gage Textron Inc.                             Michigan
The Cessna Aircraft Company                            Kansas
Cone Drive Operations Inc.                             Delaware
Elco Textron Inc.                                      Delaware
Fuel Systems Textron Inc.                              Delaware
Greenlee Textron Inc.                                  Delaware
HR Textron Inc.                                        Delaware
Maag Pump Systems of America, Inc.                     North Carolina
McCord Corporation                                     Michigan
  Textron Automotive Interiors Inc.                    Delaware
     Davidson Overseas Investment Inc.                 Delaware
       Textron Automotive B.V.                         Netherlands
   Textron  Automotive Functional Components  Inc.  -  Massachusetts
      McCord Winn Division
Micromatic Operations Inc.                             Delaware
Micro-Precision Operations Inc.                        Delaware
The Paul Revere Corporation (83%,  )                   Massachusetts
  The Paul Revere Life Insurance Company               Massachusetts
       The  Paul  Revere  Protective  Life  Insurance  Delaware
         Company
      The  Paul  Revere  Variable  Annuity  Insurance  Massachusetts
         Company        
     The Paul Revere Equity Sales Company              Massachusetts
       The Paul Revere Investment Management Company   Massachusetts
Textron Atlantic Inc.                                  Delaware
  Avdel plc                                            United Kingdom
  Bell Helicopter Supply Center B.V.                   Netherlands
  Camcar Textron (Malaysia) Sdn. Bhd.                  Malaysia
  Jacobsen E-Z-GO Textron B.V.                         Netherlands
  Jacobsen E-Z-GO Textron A.G.                         Switzerland
  Jacobsen E-Z-GO Textron A/S                          Denmark
  Jacobsen E-Z-GO Textron S.R.L.                       Italy
  Klauke Handelsges, m.b.H.                            Austria
  Maag Pump Systems AG                                 Switzerland
     Maag Pump Systems PTE Ltd.                        Singapore
  Marly ORAG S.A.                                      France

<PAGE>

Name                                            Place of
                                                Incorporation
Textron Atlantic Inc. (continued)                      Delaware
  Textron Atlantic Belgium S.A.                        Belgium
  Textron Atlantic France Inc.                         Delaware
  Textron Atlantic Holding GmbH                        Germany
     Gustav Klauke GmbH                                Germany
       Gustav Klauke France SARL                       France
     Jacobsen E-Z-GO Textron GmbH Rasenpflegesysteme   Germany
     Maag Pump Systems GmbH                            Germany
     Textron Automotive GmbH                           Germany
       Kautex Werke Reinold Hagen A.G.                 Germany
          Kautex Benelux N.V.                          Belgium
          Kautex Iberica S.A.                          Spain
     Textron Verbindungstechnik GmbH                   Germany
       Textron Verbindungstechnik OHG                  Germany
  Textron France Inc.                                  Delaware
     Textron France S.N.C.                             France
       Textron France S.A.                             France
          Textron Industries S.A.S.                    France
  Textron Italia SpA                                   Italy
     Maag Italia SpA                                   Italy
  Textron Limited                                      United Kingdom
Textron Automotive Company Inc.                        Delaware
Textron Automotive Exteriors Inc.                      Delaware
Textron Automotive Management Services Inc.            Delaware
Textron FSC Inc.                                       Barbados
Textron Financial Corporation                          Delaware
  Cessna Finance Corporation                           Kansas
Textron International Inc.                             Delaware
Textron Properties Inc.                                Delaware
  Textron Canada Limited                               Canada
     Kautex Corporation                                Ontario
Textron Realty Corporation                             Delaware
Textron Realty Operations (Wheatfield) Inc.            Delaware
Textron S.A. de C.V.                                   Mexico
  Textron Automotive Company de Mexico, S.A. de C.V.   Mexico
      Textron Automotive Management Services  Company  Mexico
        de Mexico,  S.A. de C.V.
Turbine  Engine   Components   Textron   (Cleveland    Delaware
  Operations) Inc.
Turbine Engine Components Textron (Newington           Connecticut
  Operations) Inc.
Turbine  Engine Components Textron (Santa Fe  Springs  California
  Operations) Inc.
Wolverine Metal Specialties Inc.                       Michigan
Xact Textron Inc.                                      Delaware


______________________________
Notes:
   A  list  of  the  principal  subsidiaries  of  Avco  Financial
   Services, Inc. is attached hereto as Exhibit 1.

   Remaining 17% of share capital is publicly traded on  The  New
   York Stock Exchange.

   85%  of the capital stock of Textron France S.N.C. is held  by
   Textron  France Inc. and the remaining 15% by Textron Atlantic
   France Inc.

   85%  of  the  capital stock of Textron Italia SpA is  held  by
   Textron  Atlantic  Inc.  and  the  remaining  15%  by  Textron
   International Inc.

   64.5%  of the capital stock of Textron Canada Limited is  held
   by  Textron Properties Inc. and the remaining 35.5% by Textron
   Inc.

<PAGE>
                            Exhibit 1
                                
Set  forth below are the principal subsidiaries of Avco Financial
Services, Inc.:

Name                                              Jurisdiction
AFS Corporation                                   Delaware
Avco DC Corporation                               Delaware
Avco Enterprises, Inc.                            California
Avco Financial Services Canada Limited            Ontario
Avco Financial Services International, Inc.       Nebraska
Avco Financial Services Ltd.                      Australian
                                                  Capital
                                                  Territory
Avco Financial Services Limited                   New Zealand
Avco Group Limited                                United Kingdom
Avco National Bank                                California
Balboa Insurance Company                          California
Balboa Life Insurance Company                     California
Family Insurance Corporation                      Wisconsin
Meritplan Insurance Company                       California
Newport Insurance Company                         Arizona



______________________________
  Owned by Avco Financial Services International, Inc.
  Owned by AFS Corporation and Avco DC Corporation
  Owned by Avco Financial Services, Inc.
  Owned by Avco Enterprises, Inc., a wholly-owned subsidiary  of
  Avco Financial Services, Inc.
  Owned by Balboa Insurance Company



                                                       Exhibit 23







                 CONSENT OF INDEPENDENT AUDITORS


We  consent  to  the incorporation by reference  in  this  Annual
Report  (Form  10-K) of Textron Inc. of our report dated  January
23,  1997, included in the 1996 Annual Report to Shareholders  of
Textron Inc.

Our  audits  also included the financial statement  schedules  of
Textron  Inc.  listed  in  the accompanying  Index  to  Financial
Statements  and  Financial Statement Schedules.  These  schedules
are   the  responsibility  of  the  Company's  management.    Our
responsibility is to express an opinion based on our audits.   In
our opinion, the financial statement schedules referred to above,
when  considered  in  relation to the basic financial  statements
taken  as  a  whole, present fairly in all material respects  the
information set forth therein.

We  also  consent  to  the  incorporation  by  reference  in  the
Registration Statements (Form S-3 No.  33-46501, Form S-3 No. 33-
63227,  Form S-8 No. 2-78073, Form S-8 No. 2-95413, Form S-8  No.
33-00668,  Form S-8 No. 33-19402, Form S-8 No. 33-37139, Form S-8
No.  33-38094, Form S-8 No. 33-57025, Form S-8 No.  33-63741  and
Form  S-8  No.  33-07121)  of Textron Inc.  and  in  the  related
Prospectuses  and  Prospectus Supplements  of  our  report  dated
January  23,  1997,  with  respect to the consolidated  financial
statements and schedules of Textron Inc. included or incorporated
by reference in this Annual Report (Form 10-K) for the year ended
December 28, 1996.




/s/ERNST & YOUNG
Boston, Massachusetts
March 13, 1997


                                 
                                 
                                 
                                 
                         POWER OF ATTORNEY
                                 
                                 
                                 
       The   undersigned,  Textron  Inc.  ("Textron")  a  Delaware
corporation,  and  the  undersigned  directors  and  officers   of
Textron, do hereby constitute and appoint Wayne W. Juchatz, Arnold
M.  Friedman, Michael D. Cahn, W. Robert Kemp and Ann T. Willaman,
and each of them, with full powers of substitution, their true and
lawful attorneys and agents to do or cause to be done any and  all
acts and things and to execute and deliver any and all instruments
and documents which said attorneys and agents, or any of them, may
deem  necessary or advisable in order to enable Textron to  comply
with the Securities and Exchange Act of 1934, as amended, and  any
requirements of the Securities and Exchange Commission in  respect
thereof, in connection with the filing of Textron's Annual  Report
on  Form  10-K  for  the  fiscal year  ended  December  28,  1996,
including   specifically,  but  without  limitation,   power   and
authority  to  sign  the  names of the undersigned  directors  and
officers  in the capacities indicated below and to sign the  names
of  such officers on behalf of Textron to such Annual Report filed
with  the  Securities  and Exchange Commission,  to  any  and  all
amendments to such Annual Report, to any instruments or  documents
or  other writings in which the original or copies thereof are  to
be  filed as a part of or in connection with such Annual Report or
amendments thereto, and to file or cause to be filed the same with
the   Securities  and  Exchange  Commission;  and  each   of   the
undersigned  hereby ratifies and confirms all that such  attorneys
and  agents,  and  each of them, shall do  or  cause  to  be  done
hereunder  and such attorneys and agents, and each of them,  shall
have, and may exercise, all of the powers hereby conferred.

     IN WITNESS WHEREOF, Textron has caused this Power of Attorney
to  be executed and delivered in its name and on its behalf by the
undersigned  duly  authorized  officer  and  its  corporate   seal
affixed,  and each of the undersigned has signed his or  her  name
thereto, on this 26th day of February, 1997.
                                 
                              TEXTRON INC.


                              By:  /s/James F. Hardymon
                                      James F. Hardymon
                                      Chairman and Chief
                                      Executive Officer
ATTEST:


/s/Frederick K. Butler
Frederick K. Butler
Vice President and Secretary




/s/James F. Hardymon             /s/Barbara Scott Preiskel
James F. Hardymon                Barbara Scott Preiskel
Chairman and Chief               Director
Executive Officer, Director
(principal executive officer)
                                 
/s/Lewis B. Campbell             /s/Brian H. Rowe
Lewis B. Campbell                Brian H. Rowe
President and Chief Operating    Director
Officer, Director
                                 
/s/H. Jesse Arnell               /s/Sam F. Segnar
H. Jesse Arnelle                 Sam F. Segnar
Director                         Director
                                 
/s/Teresa Beck                   /s/Jean Head Sisco
Teresa Beck                      Jean Head Sisco
Director                         Director
                                 
/s/R. Stuart Dickson             /s/John W. Snow
R. Stuart Dickson                John W. Snow
Director                         Director
                                 
/s/Paul E. Gagne                 /s/Martine D. Walker
Paul E. Gagne                    Martin D. Walker
Director                         Director
                                 
/s/John D. Macomber              /s/Thomas B. Wheeler
John D. Macomber                 Thomas B. Wheeler
Director                         Director
                                 
/s/Dana G. Mead                  /s/Stephen L. Key
Dana G. Mead                     Stephen L. Key
Director                         Executive Vice President
                                 and Chief Financial Officer
                                 (principal financial officer)
                                 
                                 /s/Richard L. Yates
                                 Richard L. Yates
                                 Vice President and Controller
                                 (principal accounting officer)
                                 



                                                   Exhibit 24.2
                                                                 
                          TEXTRON INC.
                                
                Assistant Secretary's Certificate
                                


     I,  ANN  T. WILLAMAN, a duly elected Assistant Secretary  of
TEXTRON   INC.,   a   Delaware  corporation   (hereinafter,   the
"Corporation"), DO HEREBY CERTIFY that set forth below is a  true
and  correct  copy  of a resolution passed at a  meeting  of  the
Corporation's Board of Directors held on February  28,  1997,  at
which a quorum was present and voted throughout:

        RESOLVED,  that the officers of the Corporation  be,
    and  they  hereby  are, authorized in the  name  and  on
    behalf of the Corporation to execute and deliver a power
    of  attorney  appointing Wayne  W.  Juchatz,  Arnold  M.
    Friedman, Michael D. Cahn and Ann T. Willaman, or any of
    them,  to  act as attorneys-in-fact for the  Corporation
    for   the   purpose   of  executing   and   filing   the
    Corporation's Annual Report on Form 10-K for its  fiscal
    year ended December 28, 1996, and any and all amendments
    thereto.
    
    I DO HEREBY FURTHER CERTIFY that the foregoing resolution has
been neither amended nor modified, and remains in full force  and
effect as of the date hereof.

     IN  WITNESS WHEREOF, I have hereunto set my hand and  caused
the  Corporate seal of TEXTRON INC. to be affixed as of the 14th
day of March, 1997.




                                  /s/Ann T. Willaman
                                  Ann T. Willaman
CORPORATE SEAL                    Assistant Secretary


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Textron
Inc.'s Consolidated Balance Sheet as of December 28, 1996 and Consolidated
Statement of Income for the year ended December 28, 1996 and is qualified in its
entirety by reference to such financial statements.
</LEGEND>
       
<S>                                       <C>
<PERIOD-TYPE>                              12-MOS
<FISCAL-YEAR-END>                          DEC-28-1996
<PERIOD-END>                               DEC-28-1996
<CASH>                                              47
<SECURITIES>                                         0
<RECEIVABLES>                                   11,304
<ALLOWANCES>                                       293
<INVENTORY>                                      1,192
<CURRENT-ASSETS>                                     0
<PP&E>                                           3,203
<DEPRECIATION>                                   1,664
<TOTAL-ASSETS>                                  18,235
<CURRENT-LIABILITIES>                                0
<BONDS>                                         10,346
<COMMON>                                            12
                                0
                                         14
<OTHER-SE>                                       3,157
<TOTAL-LIABILITY-AND-EQUITY>                    18,235
<SALES>                                          7,179
<TOTAL-REVENUES>                                 9,274
<CGS>                                            5,837
<TOTAL-COSTS>                                    6,112
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   230
<INTEREST-EXPENSE>                                 731
<INCOME-PRETAX>                                    827
<INCOME-TAX>                                       322
<INCOME-CONTINUING>                                482
<DISCONTINUED>                                   (229)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       253
<EPS-PRIMARY>                                     2.94
<EPS-DILUTED>                                     2.94
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission