Sales up 8.0%, free cash flow up to $929.0M
The latest figures
All key numbers (34) From EDGAR
| EPS (ttm) | 5.55 | Sales (ttm) | 15.4B | Net income (ttm) | 973.0M | Sales growth | +8.0% | EPS growth | +18.0% | Sales Q/Q | +4.1% |
| Free cash flow | 809.0M | Gross margin | - | Oper. margin | - | Net margin | 6.3% | FCF margin | 5.2% | ROE | 12.0% |
| ROA | 5.3% | R&D / sales | 3.5% | Dividend | 0.08 | Debt/Eq | - | Curr. ratio | - | Cash | 1.7B |
| Op. cash flow (ttm) | 1.3B | Payout ratio | 1.6% | Tax rate | 18.8% | Stock pay / sales | 0.5% | Shares out. | 169.4M | Shares Y/Y | -5.3% |
| Book / share | 47.91 | Cash / share | 10.01 | Sales / share | 91.19 | Asset turnover | 0.84 | Sales 3Y CAGR | +4.8% | Sales 5Y CAGR | +4.9% |
| EPS 3Y CAGR | +8.4% | EPS 5Y CAGR | +0.8% | Employees | 34,000 | Sales / employee | 454K |
Hover or tap a number to see the XBRL line item and filing it comes from; click it to open that filing at SEC. What each number means. Looks wrong? Tell us.
Changes in the numbers
FY2025 against FY2024-
Free cash flow rose 43%$650.0M → $929.0M · Cash from operations − capital expenditure · 10-K ↗
-
Revenue growth sped up to +8.0%+0.1% → +8.0% · Revenue FY2025 / revenue FY2024 − 1, against the same a year earlier · 10-K ↗
TXT against Industrials peers
Ten years, side by side → · All 83 →Each side 0 to 100, ranked against every company we cover: relative position on reported figures, not a buy score. How
Every dot is one of the 83 companies, the better end on the right. Hover a dot for the company.
| Company | Revenue (ttm) | Sales growth | Gross margin | Net margin | ROE | FCF margin | Debt / equity |
|---|---|---|---|---|---|---|---|
| TXT Textron | $15.4B | +8.0% | - | 6.3% | 12.0% | 5.2% | - |
| ITW Illinois Tool Works | $16.6B | +0.9% | 44.3% | 19.4% | 102.7% | 17.2% | 2.39 |
| SWK Stanley Black & Decker | $15.2B | -1.5% | 33.8% | 5.5% | 9.5% | 11.3% | 0.53 |
| OTIS Otis Worldwide | $15.1B | +1.2% | - | 10.3% | - | 11.1% | - |
| CSX CSX Corporation | $14.9B | -3.1% | - | 24.0% | 24.9% | 21.5% | 1.31 |
| J Jacobs Solutions | $14.2B | +4.6% | 22.1% | 2.4% | 10.4% | 4.5% | 1.10 |
Profitability
1 of 3- !Net margin below the peer median6.3% vs 13.0%
- !Return on equity below 15%12.0%
- ✓A profit in every one of 10 years
Cash and shareholders
3 of 4- ✓Free cash flow positive in every one of 10 years$929.0M last year
- ✓Share count down over 5 years−21.3%
- !Dividend per share not up over 5 years$0.08 → $0.08
- ✓Cash from operations above net income$1.3B vs $921.0M
Each tick is a fact with a fixed rule (on /methodology), not a score or advice. A check without the numbers it needs is left out.
$1.8B of principal due, schedule of Jan 3, 2026
From the balance sheet in the latest 10-K or 10-Q (XBRL). When each part falls due, year by year, and the debt note's own lines are on the Debt tab.
Revenue and net income, FY2016 to FY2025
Revenue 14.8B Net income 921.0MFrom XBRL in each 10-K. Hover a bar for the line item and filing. Full financials →
Where the $14.8B of revenue came from
by segment, year to Jan 3, 2026- Textron Aviation $6.0B · 40%
- Bell $4.3B · 29%
- Industrial $3.2B · 22%
- Textron Systems $1.2B · 8%
- Finance $75.0M · 1%
- Textron E Aviation $27.0M · 0%
From the segment tables in the 10-K XBRL. Revenue by segment, product and region →
Income statement, balance sheet and cash flow
TXT's income statement, balance sheet and cash flow as reported to the SEC in XBRL, one column per fiscal year. Hover a number to see the line item and filing it comes from. Where a company changed how it tags a line, the first tag it reported for that period is used. A number looks wrong? Tell us.
The segments changed
10-K filed 2026-02-11Effective January 4, 2026, the beginning of our 2026 fiscal year, the business activities of the Textron eAviation segment were realigned within Textron's other operating segments resulting in the elimination of the Textron eAviation segment as a separate reporting segment. 10-K
When a company changes its segments, the years before are usually recast, so growth by segment is not comparable with what earlier 10-Ks showed. Found by comparing the segments with revenue in the last two 10-Ks (XBRL) and by the 10-K's own words, without AI.
Revenue by business segment
year to Jan 3, 2026| Revenue | Share | vs year before | |
|---|---|---|---|
| Textron Aviation | 6.0B | 40.2% | +12.7% |
| Bell | 4.3B | 28.9% | +19.6% |
| Industrial | 3.2B | 21.7% | -8.6% |
| Textron Systems | 1.2B | 8.4% | +0.5% |
| Finance | 75.0M | 0.5% | +50.0% |
| Textron E Aviation | 27.0M | 0.2% | -18.2% |
10-K 0000217346-26-000006, segment and revenue notes (XBRL).
Revenue by region
year to Jan 3, 2026| Revenue | Share | vs year before | |
|---|---|---|---|
| U.S. Plan Assets | 10.3B | 69.5% | +6.3% |
| Other international | 1.9B | 13.2% | +0.3% |
| Europe | 1.3B | 8.7% | +6.5% |
| South and Latin America | 1.3B | 8.6% | +46.5% |
10-K 0000217346-26-000006, segment and revenue notes (XBRL).
Income statement
From EDGAR| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.8B | 14.2B | 14.0B | 13.6B | 11.7B | 12.4B | 12.9B | 13.7B | 13.7B | 14.8B |
| Cost of revenue | 11.3B | 11.8B | 11.6B | 11.4B | 10.1B | - | - | - | - | - |
| R&D | 677.0M | 634.0M | 643.0M | 647.0M | 549.0M | 619.0M | 601.0M | 570.0M | 491.0M | 521.0M |
| SG&A | 1.3B | 1.3B | 1.3B | 1.2B | 1.0B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Interest expense | 174.0M | 174.0M | 166.0M | 171.0M | 166.0M | 142.0M | - | - | - | - |
| Pretax income | 876.0M | 762.0M | 1.4B | 942.0M | 282.0M | 873.0M | 1.0B | 1.1B | 943.0M | 1.1B |
| Income tax | 33.0M | 456.0M | 162.0M | 127.0M | -27.0M | 126.0M | 154.0M | 165.0M | 118.0M | 214.0M |
| Net income | 962.0M | 307.0M | 1.2B | 815.0M | 309.0M | 746.0M | 861.0M | 921.0M | 824.0M | 921.0M |
| EPS (diluted) | 3.53 | 1.14 | 4.83 | - | - | 3.30 | 4.01 | 4.56 | 4.33 | 5.11 |
| Diluted shares | 272.4M | 268.8M | 253.2M | 232.7M | 229.0M | 226.5M | 215.0M | 201.8M | 190.3M | 180.3M |
| Depreciation & amortization | 449.0M | 447.0M | 437.0M | 416.0M | 391.0M | 390.0M | 397.0M | 395.0M | 382.0M | 401.0M |
| Net margin | 7.0% | 2.2% | 8.7% | 6.0% | 2.7% | 6.0% | 6.7% | 6.7% | 6.0% | 6.2% |
| Revenue growth | - | +3.0% | -1.6% | -2.4% | -14.5% | +6.3% | +3.9% | +6.3% | +0.1% | +8.0% |
| EPS growth | - | -67.7% | +324% | - | - | - | +21.5% | +13.7% | -5.0% | +18.0% |
Balance sheet
From EDGAR| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.3B | 1.3B | 1.1B | 1.4B | 2.3B | 2.1B | 2.0B | 2.2B | 1.4B | 2.0B |
| Inventory | 4.5B | 4.2B | 3.8B | 4.1B | 3.5B | 3.5B | 3.5B | 3.9B | 4.1B | 4.3B |
| Property & equipment | 2.6B | 2.7B | 2.6B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | - | - |
| Total assets | 15.4B | 15.3B | 14.3B | 15.0B | 15.4B | 15.8B | 16.3B | 16.9B | 16.8B | 18.1B |
| Total liabilities | 9.8B | 9.7B | 9.1B | 9.5B | 9.6B | 9.0B | 9.2B | 9.9B | 9.6B | 10.3B |
| Shareholders' equity | 5.6B | 5.6B | 5.2B | 5.5B | 5.8B | 6.8B | 7.1B | 7.0B | 7.2B | 7.9B |
| Retained earnings | 5.5B | 5.4B | 5.4B | 5.7B | 6.0B | 5.9B | 5.9B | 5.9B | 5.6B | 5.8B |
Cash flow
From EDGAR| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 925.0M | 936.0M | 1.1B | 1.0B | 768.0M | 1.6B | 1.5B | 1.3B | 1.0B | 1.3B |
| Capital spending | 446.0M | 423.0M | 369.0M | 339.0M | 317.0M | 375.0M | 354.0M | 402.0M | 364.0M | 383.0M |
| Free cash flow | 479.0M | 513.0M | 738.0M | 675.0M | 451.0M | 1.2B | 1.1B | 864.0M | 650.0M | 929.0M |
| Stock-based pay (added back) | 71.0M | 77.0M | 35.0M | 52.0M | 57.0M | 138.0M | 66.0M | 94.0M | 66.0M | 81.0M |
| Dividends paid | 22.0M | 21.0M | 20.0M | 18.0M | 18.0M | 18.0M | 17.0M | 16.0M | 12.0M | 18.0M |
| Buybacks | 241.0M | 582.0M | 1.8B | 503.0M | 183.0M | 921.0M | 867.0M | 1.2B | 1.1B | 822.0M |
| Investing cash flow | -436.0M | -645.0M | 620.0M | -266.0M | -248.0M | -281.0M | -447.0M | -317.0M | -284.0M | -207.0M |
| Financing cash flow | -168.0M | -360.0M | -1.9B | -502.0M | 360.0M | -1.4B | -1.1B | -813.0M | -1.5B | -543.0M |
| Dividend per share | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
Stock-based pay and leases
From EDGAR| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based pay (expense) | 71.0M | 77.0M | 35.0M | 52.0M | 57.0M | 138.0M | 66.0M | 94.0M | 66.0M | 81.0M |
| Stock-based pay / revenue | 0.5% | 0.5% | 0.3% | 0.4% | 0.5% | 1.1% | 0.5% | 0.7% | 0.5% | 0.5% |
| Operating lease cost | - | - | - | 64.0M | 61.0M | 66.0M | 69.0M | 69.0M | 74.0M | 73.0M |
| Operating lease cash paid | - | - | - | 62.0M | 60.0M | 66.0M | 68.0M | 69.0M | - | - |
| Right-of-use assets | - | - | - | 277.0M | 349.0M | 374.0M | 372.0M | 371.0M | 360.0M | 390.0M |
| Operating lease liabilities | - | - | - | 281.0M | 353.0M | 381.0M | 380.0M | 381.0M | 371.0M | 404.0M |
| Finance lease liabilities | - | - | - | 42.0M | 40.0M | - | - | 23.0M | 97.0M | 100.0M |
From SEC's XBRL company facts (data.sec.gov). EBITDA = operating income + depreciation and amortization; free cash flow = operating cash flow - capital spending; total debt = long-term debt (with its current part) + short-term borrowings. Stock-based pay and leases are shown as the company reports them; Tickdelta does not take them out of earnings or add leases to debt. Click a number to open the filing in SEC's Inline XBRL viewer, where you can click the same number to see how it is tagged. Values a company later revised show as revised; the Revised numbers tab lists the changes.