Textron Financial Model
Aerospace and Defence Company Financials Example (Free Excel Download)
Textron Inc. is a diversified multi-industry company that leverages a global network of aircraft, defence, industrial, and finance businesses to provide customers with innovative solutions and services.
professionals from Deloitte
Used by professionals from
About this model
This model provides a comprehensive equity valuation and scenario planning tool for an analyst covering Textron, focusing on forecasting the revenue ramp-up of the Bell FLRAA military contract, the recovery and growth in Textron Aviation business jet deliveries, and the margin impact of recent industrial portfolio divestitures.
Textron Inc. is a diversified multi-industry company that leverages a global network of aircraft, defence, industrial, and finance businesses to provide customers with innovative solutions and services. The company is best known for its Cessna and Beechcraft aviation brands, as well as its Bell helicopter division which serves both military and commercial markets.
Business segments include:
- Textron Aviation (approx. 35-40% of revenue): Manufactures business jets (Citation), turboprops (King Air), and military trainer aircraft.
- Bell (approx. 25-30% of revenue): Produces military and commercial helicopters, and tiltrotor aircraft (V-22, V-280 Valor).
- Industrial (approx. 15-20% of revenue): Comprises Kautex (automotive fuel systems) and Textron Specialized Vehicles (golf cars, ground support equipment).
- Textron Systems (approx. 10% of revenue): Develops unmanned aircraft systems, marine craft (Ship-to-Shore Connector), and armoured vehicles.
- Textron eAviation (<1% of revenue): Focuses on sustainable aviation solutions, including the Pipistrel brand.
- Finance (<1% of revenue): A captive finance company supporting the sale of Textron products.
The company operates primarily in the United States, which accounts for the majority of its revenue, followed by Europe and the Asia-Pacific region. Textron operates a mixed business model, combining asset-heavy aerospace manufacturing with long-term, milestone-based government defence contracts. Recently, Textron won the U.S. Army's massive Future Long Range Assault Aircraft (FLRAA) contract in late 2022, divested its Powersports business (Arctic Cat) in April 2025 to streamline its Industrial segment, and announced the realignment of its eAviation segment into Aviation and Systems starting in 2026.
The downloadable Textron financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsTextron financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $12.38B | $12.87B | $13.68B | $13.70B | $14.80B |
| Total costs, expenses and other | $11.51B | $11.85B | $12.60B | $12.76B | $13.66B |
| Income from continuing operations | $747.0M | $862.0M | $922.0M | $825.0M | $923.0M |
| Net income | $746.0M | $861.0M | $921.0M | $824.0M | $921.0M |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Textron
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Textron Aviation
- Segment name: Textron Aviation
- Revenue driver formula: (Citation Jet Deliveries x Average Selling Price) + (Commercial Turboprop Deliveries x Average Selling Price) + Aftermarket Parts & Services Revenue
- Historical growth rate: 2-5% CAGR, subject to macroeconomic cycles.
- Key growth levers and headwinds: Corporate profitability, high-net-worth wealth generation, and used aircraft inventory levels. Supply chain constraints and labour strikes (such as the late 2024 strike) act as headwinds.
- Pricing dynamics: Highly competitive but consolidated market; pricing power exists during economic expansions.
- Revenue recognition notes: Aircraft revenue is generally recognised at a point in time upon delivery; aftermarket services are recognised over time.
- Seasonality: Q4 is historically the strongest quarter for aircraft deliveries due to corporate tax planning and budget exhaustion.
Bell
- Segment name: Bell
- Revenue driver formula: Military Aircraft & Support Revenue + (Commercial Helicopter Deliveries x Average Selling Price)
- Historical growth rate: 5-10% CAGR, accelerating recently due to new contract wins.
- Key growth levers and headwinds: The primary growth lever is the ramp-up of the U.S. Army FLRAA (V-280 Valor) program. Headwinds include the winding down of legacy programs like the H-1 and V-22.
- Pricing dynamics: Military contracts are typically cost-plus during development and fixed-price during production.
- Revenue recognition notes: Military revenues are largely recognised over time using the cost-to-cost method.
- Seasonality: Less seasonal than Aviation, driven more by government funding cycles and milestone completions.
Textron Systems
- Segment name: Textron Systems
- Revenue driver formula: Unmanned Systems Revenue + Marine & Land Systems Revenue (e.g., Ship-to-Shore Connector volume)
- Historical growth rate: Flat to low single-digit growth.
- Key growth levers and headwinds: U.S. Department of Defense budget allocations for unmanned systems and naval connectors.
- Pricing dynamics: Regulated government contracting pricing.
- Revenue recognition notes: Percentage-of-completion (over time) for large defence contracts.
- Seasonality: Generally stable, with slight Q4 weighting aligned with U.S. government fiscal year-end deployments.
Industrial
- Segment name: Industrial
- Revenue driver formula: Kautex Revenue (Automotive Volume x Content per Vehicle) + Textron Specialized Vehicles Revenue
- Historical growth rate: Declining recently due to divestitures (Powersports sold in April 2025).
- Key growth levers and headwinds: Global automotive production rates (Kautex) and golf course/resort capital expenditures (TSV).
- Pricing dynamics: Highly competitive, especially in automotive supply where OEMs exert significant pricing pressure.
- Revenue recognition notes: Point in time upon shipment of products.
- Seasonality: Spring and summer are typically stronger for specialized vehicles.
Textron eAviation
- Segment name: Textron eAviation
- Revenue driver formula: Pipistrel Aircraft Deliveries x Average Selling Price + R&D Contract Revenue
- Historical growth rate: N/A (new segment, being realigned in 2026).
- Key growth levers and headwinds: Regulatory approval for electric aircraft and battery technology advancements.
- Pricing dynamics: Premium pricing for early-adopter sustainable technology.
- Revenue recognition notes: Point in time for aircraft, over time for R&D services.
- Seasonality: Minimal current seasonality due to low volume.
Finance
- Segment name: Finance
- Revenue driver formula: Average Finance Receivables x Average Yield
- Historical growth rate: Stable, low single digits.
- Key growth levers and headwinds: Interest rate environment and Textron Aviation delivery volumes.
- Pricing dynamics: Tied to broader interest rate benchmarks (e.g., SOFR).
- Revenue recognition notes: Interest income recognised over the life of the loan.
- Seasonality: Mirrors Aviation delivery seasonality (heavier in Q4).
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Direct materials (aerospace aluminium, composites, avionics), direct manufacturing labour, manufacturing overhead, and freight.
- Gross margin range: 17.5% to 20.5% over the last 5 years.
- Key input costs and commodity exposures: Aluminium, titanium, resin (for Kautex), and third-party engines (Pratt & Whitney, Rolls-Royce).
- How COGS scales with revenue: Step-function scaling in aerospace due to high fixed manufacturing overhead; margins expand significantly when delivery volumes exceed breakeven thresholds.
Operating Expenses
- R&D: Typically 4-5% of manufacturing revenue. Textron expenses most R&D as incurred, though some development costs for commercial aircraft are capitalised. R&D is heavily concentrated in Aviation and eAviation.
- SG&A: Typically 8-10% of revenue. Includes corporate overhead, marketing for business jets, and administrative functions.
- Depreciation & Amortisation: Approximately 3-4% of revenue, heavily weighted towards tangible manufacturing facilities.
- Stock-Based Compensation: Less than 1% of revenue, standard for legacy industrial/aerospace firms.
- Restructuring / one-time charges: Frequent. Textron recorded special charges in late 2024 and early 2025 related to the Powersports divestiture and Systems headcount reductions.
Margin Profile
- Gross margin: 18-20%.
- EBITDA margin: 11-13%.
- Operating margin (Segment Profit): 9-11%.
- Net margin: 6-8%.
- Margin trend: Expanding in Aviation due to pricing power and aftermarket growth; temporarily compressed in Bell due to the high mix of lower-margin development work on FLRAA.
- Segment-level margins: Aviation (10-12%), Bell (9-11%), Systems (11-13%), Industrial (4-6%).
Balance Sheet Structure
- Total assets: Approximately $16 billion to $17 billion.
- Key asset categories: Inventories (largest current asset due to aircraft work-in-process), Property, Plant and Equipment, and Finance Receivables.
- Goodwill & intangibles as % of total assets: Approximately 15-20%, stemming from historical acquisitions (Beechcraft, Pipistrel).
- Working capital profile:
- Days Sales Outstanding (DSO): 35-45 days.
- Days Inventory Outstanding (DIO): 120-140 days (aerospace manufacturing requires long lead times).
- Days Payable Outstanding (DPO): 40-50 days.
- Net working capital as % of revenue: 10-15%.
- Working capital funding: The company requires positive working capital to fund inventory builds for aircraft production.
- PP&E: Consists of major manufacturing facilities in Kansas (Aviation) and Texas (Bell). Useful lives range from 10 to 40 years for buildings and 3 to 15 years for machinery.
- Right-of-use assets / operating leases: Material but not dominant, representing approximately $300-$400 million.
Capital Expenditure & Investment
- Capex as % of revenue: 3.0% to 4.0%.
- Maintenance capex vs. growth capex: Approximately 60% maintenance, 40% growth (tooling for new aircraft models like the Citation Ascend and FLRAA facilities).
- Major capex programmes underway: Bell is investing heavily in a new 447,000 sq. ft. manufacturing facility in Fort Worth, Texas, to support FLRAA component production.
- Capitalised software / development costs: Textron capitalises certain development costs for commercial aircraft once technological feasibility is reached, amortising them over the estimated number of units to be produced.
- M&A pattern: Occasional bolt-on acquisitions (Pipistrel in 2022) and strategic divestitures (Powersports in 2025).
Debt & Capital Structure
- Total debt: Approximately $3.0 billion to $3.5 billion.
- Debt/EBITDA ratio: 1.5x to 2.0x.
- Credit rating: BBB (Standard & Poor's) / Baa2 (Moody's).
- Key debt instruments: Senior unsecured notes and a $1.0 billion revolving credit facility expiring in 2030.
- Maturity profile: Well-laddered with average maturities exceeding 5 years.
- Interest rate profile: Primarily fixed-rate bonds, with floating rates on the revolving credit facility.
- Covenants: Standard financial covenants including a maximum debt-to-capital ratio.
- Share repurchase programme: Highly active. Textron repurchased $1.1 billion in shares in 2024 and continued aggressive repurchases in 2025.
- Dividend policy: Very low payout ratio. The company pays a nominal dividend (typically $0.02 per share quarterly), preferring share buybacks for capital return.
Cash Flow Characteristics
- Operating cash flow conversion: 1.0x to 1.2x of Net Income, though it can fluctuate based on inventory builds.
- Free cash flow margin: 6% to 8% of revenue. Textron focuses on "Manufacturing cash flow before pension contributions" as a key non-GAAP metric.
- Major non-cash items: Depreciation, amortisation, and stock-based compensation.
- Working capital cash flow impact: Inventory is a major use of cash during production ramp-ups (e.g., recovering from the late 2024 Aviation strike).
- Capex intensity: Moderate (3-4% of revenue), but lumpy depending on new aircraft development cycles.
- Cash tax rate vs. GAAP effective tax rate: Cash taxes generally align with the GAAP rate of 16-18%, though accelerated depreciation provides some cash tax deferral.
Sheet Structure
- Assumptions: Hardcoded inputs for macroeconomic drivers, segment growth rates, margins, tax rates, and capital allocation policies.
- Revenue & Deliveries: Detailed build-up of revenue by segment (Aviation, Bell, Systems, Industrial, eAviation, Finance) including unit deliveries for Citation jets, commercial turboprops, and commercial helicopters.
- Segment Profit: Calculation of operating profit by segment using historical margin trends, reconciling to consolidated operating income.
- Income Statement: Consolidated GAAP income statement from Revenue down to Net Income and EPS.
- Balance Sheet: Standard asset, liability, and equity accounts, separating Finance segment receivables where applicable.
- Cash Flow Statement: Operating, investing, and financing cash flows, explicitly calculating "Manufacturing cash flow before pension contributions".
- Debt & Interest Schedule: Tranches of senior notes, revolver drawdowns, interest expense calculations, and debt paydown logic.
- Working Capital & Capex: Schedules for DSO, DIO, DPO, and capital expenditure forecasts tied to historical revenue percentages.
- DCF Valuation: Unlevered free cash flow calculation, WACC assumptions, terminal value, and implied share price.
Key Financial Relationships
- `Aviation Revenue = (Citation Deliveries x Citation ASP) + (Turboprop Deliveries x Turboprop ASP) + Aviation Aftermarket Revenue`
- `Bell Revenue = Military Aircraft Revenue + (Commercial Helicopter Deliveries x Commercial Helicopter ASP)`
- `Industrial Revenue = Kautex Revenue + Textron Specialized Vehicles Revenue`
- `Consolidated Manufacturing Revenue = Aviation Revenue + Bell Revenue + Systems Revenue + Industrial Revenue + eAviation Revenue`
- `Segment Profit (Aviation) = Aviation Revenue x Aviation Segment Profit Margin`
- `Total Segment Profit = Sum of Segment Profits (Aviation, Bell, Systems, Industrial, eAviation, Finance)`
- `Operating Income = Total Segment Profit - Corporate Expenses - Special Charges`
- `Net Interest Expense = (Average Debt Balance x Weighted Average Interest Rate) - (Average Cash Balance x Interest Income Rate)`
- `Effective Tax Rate = Income Tax Provision / Pre-Tax Income`
- `Diluted Shares Outstanding = Prior Period Shares - (Share Repurchase Amount / Average Share Price) + Stock-Based Compensation Dilution`
- `Manufacturing Cash Flow = Cash Provided by Operating Activities (Manufacturing) - Capital Expenditures (Manufacturing)`
- `Inventory Balance = (Cost of Sales / 365) x Days Inventory Outstanding`
Cross-Sheet Dependencies
- The Assumptions sheet feeds all growth rates and margin profiles into the Revenue & Deliveries and Segment Profit sheets.
- The Revenue & Deliveries sheet drives the top line of the Income Statement and feeds the Working Capital & Capex sheet to calculate accounts receivable and inventory balances.
- The Segment Profit sheet feeds directly into the operating income lines of the Income Statement.
- The Income Statement generates Net Income, which is the starting point for the Cash Flow Statement.
- The Cash Flow Statement determines the ending cash balance and any required revolver drawdowns, which feed the Balance Sheet and Debt & Interest Schedule.
- *Circularity Flag*: The Debt & Interest Schedule calculates interest expense based on average debt balances, which impacts Net Income on the Income Statement, which in turn impacts cash available for debt paydown on the Cash Flow Statement.
Sign Convention
- Income Statement: Revenues are positive. Expenses (COGS, SG&A, R&D, Interest, Taxes) are entered as positive numbers in their respective schedules but subtracted in the Income Statement totals.
- Balance Sheet: All assets, liabilities, and equity balances are positive.
- Cash Flow Statement: Cash inflows (e.g., Net Income, depreciation, increase in payables, debt issuance) are positive. Cash outflows (e.g., increase in receivables, capex, share repurchases, debt repayment) are negative.
Things Most Likely to Go Wrong
- Powersports Divestiture: The model must exclude Powersports revenue from the Industrial segment starting in Q2 2025. Failing to step down Industrial revenue will overstate consolidated growth.
- eAviation Realignment: Textron announced the elimination of the eAviation segment for FY2026, rolling it into Aviation and Systems. The model must either maintain the historical structure for continuity or build a toggle to reallocate this revenue.
- FLRAA Margin Profile: Bell's revenue will grow rapidly due to the FLRAA contract, but early-stage development work is lower margin than legacy production work. Assuming historical Bell margins on FLRAA revenue will overstate segment profit.
- Finance Segment Consolidation: Textron reports Manufacturing and Finance segments separately in some tables. The model must correctly consolidate these to match the GAAP Income Statement.
- Aviation Strike Impact: Q4 2024 and early 2025 results were impacted by a labour strike. Using these periods as a baseline for run-rate production will understate future Aviation capacity.
- Special Charges: Textron frequently records restructuring charges (e.g., $53 million in Q4 2024 for Powersports). These must be excluded from adjusted EPS and segment profit calculations to view underlying performance.
- Inventory Volatility: Aerospace manufacturing requires massive inventory builds. Straight-lining working capital changes will fail to capture the lumpy cash flow profile of aircraft delivery schedules.
- Share Count Reduction: Textron aggressively buys back stock (~$1B annually). Failing to model the declining share count will severely understate EPS growth.
Validation Checks
- "Consolidated Revenue should equal the sum of Aviation, Bell, Systems, Industrial, eAviation, and Finance revenues."
- "Industrial segment revenue must show a YoY decline in 2025 due to the Powersports divestiture."
- "Aviation segment profit margin should remain in the 10.0% to 12.5% range based on recent pricing power."
- "Total Capital Expenditures should run between 3.0% and 4.0% of consolidated revenue."
- "Balance sheet must balance: Total Assets = Total Liabilities + Shareholders' Equity in every forecast period."
- "Debt/EBITDA ratio should remain below 2.5x to align with the company's investment-grade credit rating."
- "Effective tax rate should be between 16.0% and 18.0%."
- "Diluted share count must decrease YoY by approximately 3-5% based on the $1.0B annual repurchase assumption."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Aviation Delivery Growth | 5.0 | % | Recovery from 2024 strike and strong backlog. |
| Bell Military Revenue Growth | 12.0 | % | Ramp-up of the FLRAA (V-280 Valor) program. |
| Industrial Revenue Growth (2025) | -10.0 | % | Reflects the divestiture of the Powersports business in April 2025. |
| Industrial Revenue Growth (2026+) | 3.0 | % | Long-term GDP-linked growth for Kautex and TSV. |
| Aviation Segment Margin | 11.5 | % | Historical average reflecting strong aftermarket mix and pricing. |
| Bell Segment Margin | 10.0 | % | Slightly compressed due to higher mix of lower-margin FLRAA development work. |
| Systems Segment Margin | 12.0 | % | Stable historical performance on mature government contracts. |
| Industrial Segment Margin | 5.0 | % | Historical average, adjusting for the exit of lower-margin Powersports. |
| SG&A as % of Revenue | 8.5 | % | Consistent with historical corporate overhead and selling expenses. |
| R&D as % of Revenue | 4.5 | % | Required investment for new aircraft platforms and FLRAA development. |
| Capex as % of Revenue | 3.5 | % | Historical average, supporting new Bell facilities in Texas. |
| Effective Tax Rate | 17.0 | % | Management guidance and historical GAAP average. |
| Annual Share Repurchases | 1,000 | $ Millions | Consistent with 2024 actuals and 2025 run-rate. |
| Average Interest Rate on Debt | 4.5 | % | Blended rate of senior notes and new 2030 revolving credit facility. |
| WACC | 8.5 | % | Standard discount rate for a diversified aerospace/industrial firm. |
| Terminal Growth Rate | 2.0 | % | Long-term inflation and GDP growth expectation. |
Data Sources & Benchmarks
- SEC Filings: Textron Investor Relations website and SEC EDGAR database (Form 10-K, 10-Q, 8-K).
- Key Peers for Benchmarking: General Dynamics (GD), Lockheed Martin (LMT), Boeing (BA), Bombardier (BBD.B), and Polaris (PII - for historical Powersports comparison).
- Industry Data Sources: General Aviation Manufacturers Association (GAMA) for business jet and turboprop delivery statistics; U.S. Department of Defense budget requests for FLRAA and unmanned systems funding.
- Consensus Estimates: Bloomberg or FactSet for forward-looking EPS and revenue consensus.
Sources
Do more with the Textron model
Frequently asked
What are Textron's primary business segments?+
Textron Inc. is a diversified multi-industry company that operates across aircraft, defense, industrial, and finance businesses. It is well-known for its Cessna, Beechcraft, and Bell helicopter brands, with key segments including Textron Aviation and Bell.
What are the key growth drivers for Textron's revenue forecast?+
Textron's revenue forecast is primarily driven by the anticipated ramp-up of the Bell FLRAA military contract. Additionally, the recovery and growth in Textron Aviation business jet deliveries are significant contributors to the company's future financial performance.
What is Textron's typical capital expenditure as a percentage of revenue?+
Textron's capital expenditure typically ranges from 3.0% to 4.0% of revenue, with approximately 60% allocated to maintenance and 40% to growth initiatives. Major investments include tooling for new aircraft models and a new manufacturing facility for FLRAA component production.
What are the significant cost assumptions used in Textron's financial model?+
Key cost assumptions in Textron's financial model include COGS_Pct_Revenue at 0.55, RD_Pct_Revenue at 0.046588, and SGA_Pct_Revenue at 0.090901. These percentages are crucial inputs for projecting the company's operational profitability.
What is the forecast horizon for the Textron financial model?+
The Textron financial model provides a forecast horizon spanning from Fiscal Year 2026 through Fiscal Year 2030. This comprehensive period is utilized for detailed equity valuation and scenario planning.
Can I download an Excel financial model for Textron (TXT)?+
Yes, an Excel financial model for Textron (TXT) is available for download. This tool offers a comprehensive equity valuation and scenario planning framework for analysts.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Aerospace and Defence Company Financial Models
Browse another company in the same sector.
Boeing
The Boeing Company is a leading global aerospace firm that designs, manufactures, and services commercial airplanes, defence products, and space systems.
General Dynamics
General Dynamics is a global aerospace and defence company that provides business aviation, ship construction and repair, land combat vehicles, weapons systems, and technology products.
GE Aerospace
GE Aerospace is a global leader in the design, production, and maintenance of commercial and military aircraft engines and integrated systems.
Huntington Ingalls Industries
Huntington Ingalls Industries (HII) is the largest military shipbuilding company in the United States and a provider of professional services to government and industry partners.
Howmet Aerospace
Howmet Aerospace manufactures engineered metal products for the aerospace and commercial transportation industries.
Leidos
Leidos is a Fortune 500 science, engineering, and information technology company that provides services and solutions to the defense, intelligence, civil, and health markets.
L3Harris
L3Harris Technologies is an aerospace and defence technology innovator that provides mission-critical solutions across space, air, land, sea, and cyber domains.
Lockheed Martin
Lockheed Martin is a global security and aerospace company principally engaged in the research, design, development, manufacture, integration, and sustainment of advanced technology systems.
Explore more Manufacturing financial model templates.
