Textron Inc. Reconciliation of GAAP Measures to Non-GAAP Measures First Quarter Full Year 2003 2002 2003 2002 Diluted EPS(a) - GAAP $0.44 - 0.46 $0.40 $1.79 - 1.99 $2.60 Gain on sale of businesses (0.09) -- (0.09) (0.31) Special charges: Restructuring 0.16 0.07 0.70 0.55 Investment write-down -- -- -- 0.17 Diluted EPS(a) - as adjusted $0.51 - 0.53 $0.47 $2.40 - 2.60 $3.01 Cash flow from operations - GAAP $518 - 618 $ 522 Capital expenditures (274) (279) Capital lease additions (54) (23) Proceeds on sale of fixed assets 27 67 Free cash flow after restructuring $217 - 317 $ 287 After-tax cash used for restructuring activities 83 60 Free cash flow before restructuring - as adjusted $300 - 400 $ 347 (a) Before cumulative effect of change in accounting principle, net of taxes in 2002 of $488 million, or $3.44 and $3.48 per share, for Q1 2002 and the full year, respectively.