CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS On November 20, 2012 , Eaton Corporation issued senior notes totaling $4,900 to finance part of the cash portion of the acquisition of Cooper. On November 14, 2013, the senior notes were exchanged for senior notes registered under the Securities Act of 1933 (the Senior Notes). Eaton and certain other of Eaton's 100% owned direct and indirect subsidiaries (the Guarantors) fully and unconditionally guaranteed (subject, in the case of the Guarantors, other than Eaton, to customary release provisions as described below), on a joint and several basis, the Senior Notes. The following condensed consolidating financial statements are included so that separate financial statements of Eaton, Eaton Corporation and each of the Guarantors are not required to be filed with the Securities and Exchange Commission. The consolidating adjustments primarily relate to eliminations of investments in subsidiaries and intercompany balances and transactions. The condensed consolidating financial statements present investments in subsidiaries using the equity method of accounting. The guarantee of a Guarantor that is not a parent of the issuer will be automatically and unconditionally released and discharged in the event of any sale of the Guarantor or of all or substantially all of its assets, or in connection with the release or termination of the Guarantor as a guarantor under all other U.S. debt securities or U.S. syndicated credit facilities, subject to limitations set forth in the indenture. The guarantee of a Guarantor that is a direct or indirect parent of the issuer will only be automatically and unconditionally released and discharged in connection with the release or termination of such Guarantor as a guarantor under all other debt securities or syndicated credit facilities (in both cases, U.S. or otherwise), subject to limitations set forth in the indenture. During the third quarter of 2015, the Company undertook certain steps to restructure ownership of various subsidiaries. The transactions were entirely among wholly-owned subsidiaries under the common control of Eaton. This restructuring has been reflected as of the beginning of the earliest period presented below. CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,755 $ 1,664 $ 3,105 $ (1,321 ) $ 5,203 Cost of products sold — 1,380 1,269 2,265 (1,317 ) 3,597 Selling and administrative expense 2 375 191 339 — 907 Research and development expense — 65 51 40 — 156 Interest expense (income) - net — 54 5 (3 ) 3 59 Other expense (income) - net — 11 3 (17 ) — (3 ) Equity in loss (earnings) of subsidiaries, net of tax (534 ) (266 ) (888 ) (66 ) 1,754 — Intercompany expense (income) - net 86 (54 ) 258 (290 ) — — Income (loss) before income taxes 446 190 775 837 (1,761 ) 487 Income tax expense (benefit) — 17 (15 ) 38 2 42 Net income (loss) 446 173 790 799 (1,763 ) 445 Less net loss (income) for noncontrolling interests — — — 1 — 1 Net income (loss) attributable to Eaton ordinary shareholders $ 446 $ 173 $ 790 $ 800 $ (1,763 ) $ 446 Other comprehensive income (loss) $ (312 ) $ (28 ) $ (305 ) $ (415 ) $ 748 $ (312 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 134 $ 145 $ 485 $ 385 $ (1,015 ) $ 134 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,814 $ 1,738 $ 3,416 $ (1,240 ) $ 5,728 Cost of products sold — 1,402 1,266 2,489 (1,241 ) 3,916 Selling and administrative expense 2 354 209 396 — 961 Research and development expense — 63 49 51 — 163 Interest expense (income) - net — 58 7 (8 ) (1 ) 56 Other expense (income) - net — 3 11 (24 ) — (10 ) Equity in loss (earnings) of subsidiaries, net of tax (670 ) (251 ) (820 ) (232 ) 1,973 — Intercompany expense (income) - net 66 (59 ) 293 (300 ) — — Income (loss) before income taxes 602 244 723 1,044 (1,971 ) 642 Income tax expense (benefit) — 12 — 25 — 37 Net income (loss) 602 232 723 1,019 (1,971 ) 605 Less net loss (income) for noncontrolling interests — — — (3 ) — (3 ) Net income (loss) attributable to Eaton ordinary shareholders $ 602 $ 232 $ 723 $ 1,016 $ (1,971 ) $ 602 Other comprehensive income (loss) $ (567 ) $ 8 $ (560 ) $ (696 ) $ 1,248 $ (567 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 35 $ 240 $ 163 $ 320 $ (723 ) $ 35 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 5,263 $ 5,065 $ 9,469 $ (3,999 ) $ 15,798 Cost of products sold — 4,123 3,837 6,864 (3,959 ) 10,865 Selling and administrative expense 6 1,120 539 1,058 — 2,723 Research and development expense — 202 145 125 — 472 Interest expense (income) - net — 166 16 (10 ) 3 175 Other expense (income) - net — 17 (5 ) (39 ) — (27 ) Equity in loss (earnings) of subsidiaries, net of tax (1,698 ) (536 ) (2,405 ) (323 ) 4,962 — Intercompany expense (income) - net 245 (362 ) 1,010 (893 ) — — Income (loss) before income taxes 1,447 533 1,928 2,687 (5,005 ) 1,590 Income tax expense (benefit) — 36 (32 ) 154 (15 ) 143 Net income (loss) 1,447 497 1,960 2,533 (4,990 ) 1,447 Less net loss (income) for noncontrolling interests — — — (1 ) 1 — Net income (loss) attributable to Eaton ordinary shareholders $ 1,447 $ 497 $ 1,960 $ 2,532 $ (4,989 ) $ 1,447 Other comprehensive income (loss) $ (716 ) $ 35 $ (691 ) $ (879 ) $ 1,535 $ (716 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 731 $ 532 $ 1,269 $ 1,653 $ (3,454 ) $ 731 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 5,231 $ 5,158 $ 10,061 $ (3,463 ) $ 16,987 Cost of products sold — 4,122 3,772 7,354 (3,449 ) 11,799 Selling and administrative expense 2 1,085 602 1,218 — 2,907 Litigation settlements — 644 — — — 644 Research and development expense — 185 151 157 — 493 Interest expense (income) - net — 172 20 (22 ) 3 173 Other expense (income) - net — (42 ) (81 ) (58 ) — (181 ) Equity in loss (earnings) of subsidiaries, net of tax (1,370 ) (433 ) (1,567 ) 32 3,338 — Intercompany expense (income) - net 156 (176 ) 571 (551 ) — — Income (loss) before income taxes 1,212 (326 ) 1,690 1,931 (3,355 ) 1,152 Income tax expense (benefit) — (257 ) 71 126 (6 ) (66 ) Net income (loss) 1,212 (69 ) 1,619 1,805 (3,349 ) 1,218 Less net loss (income) for noncontrolling interests — — — (6 ) — (6 ) Net income (loss) attributable to Eaton ordinary shareholders $ 1,212 $ (69 ) $ 1,619 $ 1,799 $ (3,349 ) $ 1,212 Other comprehensive income (loss) $ (481 ) $ 75 $ (447 ) $ (626 ) $ 998 $ (481 ) Total comprehensive income (loss) attributable to Eaton $ 731 $ 6 $ 1,172 $ 1,173 $ (2,351 ) $ 731 CONDENSED CONSOLIDATING BALANCE SHEETS SEPTEMBER 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 145 $ 12 $ 261 $ — $ 418 Short-term investments — — 1 149 — 150 Accounts receivable - net — 514 1,071 2,071 — 3,656 Intercompany accounts receivable 1 771 3,880 2,991 (7,643 ) — Inventory — 358 687 1,441 (91 ) 2,395 Deferred income taxes — 379 112 59 — 550 Prepaid expenses and other current assets — 105 52 229 24 410 Total current assets 1 2,272 5,815 7,201 (7,710 ) 7,579 Property, plant and equipment - net — 937 748 1,905 — 3,590 Other noncurrent assets Goodwill — 1,355 6,256 5,929 — 13,540 Other intangible assets — 185 3,671 2,283 — 6,139 Deferred income taxes — 831 6 199 (790 ) 246 Investment in subsidiaries 29,102 12,705 59,435 9,841 (111,083 ) — Intercompany loans receivable — 7,697 1,552 43,377 (52,626 ) — Other assets — 582 128 397 — 1,107 Total assets $ 29,103 $ 26,564 $ 77,611 $ 71,132 $ (172,209 ) $ 32,201 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ — $ 1 $ — $ 1 Current portion of long-term debt — 600 241 — — 841 Accounts payable — 510 353 1,134 — 1,997 Intercompany accounts payable 111 4,022 2,444 1,066 (7,643 ) — Accrued compensation — 69 54 250 — 373 Other current liabilities 1 675 288 931 (7 ) 1,888 Total current liabilities 112 5,876 3,380 3,382 (7,650 ) 5,100 Noncurrent liabilities Long-term debt — 7,130 679 18 3 7,830 Pension liabilities — 591 143 805 — 1,539 Other postretirement benefits liabilities — 278 136 88 — 502 Deferred income taxes — 14 1,033 563 (790 ) 820 Intercompany loans payable 13,625 1,951 36,063 987 (52,626 ) — Other noncurrent liabilities — 414 170 413 — 997 Total noncurrent liabilities 13,625 10,378 38,224 2,874 (53,413 ) 11,688 Shareholders’ equity Eaton shareholders' equity 15,366 10,310 36,007 64,836 (111,153 ) 15,366 Noncontrolling interests — — — 40 7 47 Total equity 15,366 10,310 36,007 64,876 (111,146 ) 15,413 Total liabilities and equity $ 29,103 $ 26,564 $ 77,611 $ 71,132 $ (172,209 ) $ 32,201 CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2014 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ 1 $ 173 $ 13 $ 594 $ — $ 781 Short-term investments — — 1 244 — 245 Accounts receivable - net — 500 955 2,212 — 3,667 Intercompany accounts receivable 2 759 3,820 4,101 (8,682 ) — Inventory — 397 637 1,445 (51 ) 2,428 Deferred income taxes — 368 132 93 — 593 Prepaid expenses and other current assets — 96 39 247 4 386 Total current assets 3 2,293 5,597 8,936 (8,729 ) 8,100 Property, plant and equipment - net — 972 756 2,022 — 3,750 Other noncurrent assets Goodwill — 1,355 6,256 6,282 — 13,893 Other intangible assets — 196 3,811 2,549 — 6,556 Deferred income taxes — 889 10 137 (808 ) 228 Investment in subsidiaries 26,612 12,198 58,680 9,145 (106,635 ) — Intercompany loans receivable — 7,542 2,249 40,635 (50,426 ) — Other assets — 473 141 388 — 1,002 Total assets $ 26,615 $ 25,918 $ 77,500 $ 70,094 $ (166,598 ) $ 33,529 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ — $ 2 $ — $ 2 Current portion of long-term debt — 702 304 2 — 1,008 Accounts payable — 475 340 1,125 — 1,940 Intercompany accounts payable 117 4,087 3,441 1,037 (8,682 ) — Accrued compensation — 112 59 249 — 420 Other current liabilities 1 674 340 984 (14 ) 1,985 Total current liabilities 118 6,050 4,484 3,399 (8,696 ) 5,355 Noncurrent liabilities Long-term debt — 7,079 932 13 — 8,024 Pension liabilities — 726 183 903 — 1,812 Other postretirement benefits liabilities — 283 136 94 — 513 Deferred income taxes — — 1,160 549 (808 ) 901 Intercompany loans payable 10,711 2,723 36,162 830 (50,426 ) — Other noncurrent liabilities — 457 183 445 — 1,085 Total noncurrent liabilities 10,711 11,268 38,756 2,834 (51,234 ) 12,335 Shareholders’ equity Eaton shareholders' equity 15,786 8,600 34,260 63,816 (106,676 ) 15,786 Noncontrolling interests — — — 45 8 53 Total equity 15,786 8,600 34,260 63,861 (106,668 ) 15,839 Total liabilities and equity $ 26,615 $ 25,918 $ 77,500 $ 70,094 $ (166,598 ) $ 33,529 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (85 ) $ (93 ) $ (23 ) $ 1,830 $ — $ 1,629 Investing activities Cash paid for acquisitions of — — — (38 ) — (38 ) Capital expenditures for property, plant and equipment — (68 ) (100 ) (200 ) — (368 ) Sales (purchases) of short-term investments - net — — — 76 — 76 Investments in affiliates (1,482 ) — (1,176 ) (1,482 ) 4,140 — Loans to affiliates — (307 ) (39 ) (7,638 ) 7,984 — Repayments of loans from affiliates — 306 58 5,514 (5,878 ) — Proceeds from sale of business — — — 1 — 1 Other - net — (41 ) 33 (36 ) — (44 ) Net cash provided by (used in) investing activities (1,482 ) (110 ) (1,224 ) (3,803 ) 6,246 (373 ) Financing activities Proceeds from borrowings — — — 1 — 1 Payments on borrowings — (102 ) (301 ) (2 ) — (405 ) Proceeds from borrowings from affiliates 2,783 4,577 581 43 (7,984 ) — Payments on borrowings from affiliates (40 ) (4,617 ) (1,160 ) (61 ) 5,878 — Capital contributions from affiliates — 1,176 1,482 1,482 (4,140 ) — Other intercompany financing activities — (859 ) 644 215 — — Cash dividends paid (771 ) — — — — (771 ) Exercise of employee stock options 48 — — — — 48 Repurchase of shares (454 ) — — — — (454 ) Other - net — — — (8 ) — (8 ) Net cash provided by (used in) financing activities 1,566 175 1,246 1,670 (6,246 ) (1,589 ) Effect of currency on cash — — — (30 ) — (30 ) Total increase (decrease) in cash (1 ) (28 ) (1 ) (333 ) — (363 ) Cash at the beginning of the period 1 173 13 594 — 781 Cash at the end of the period $ — $ 145 $ 12 $ 261 $ — $ 418 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (4 ) $ (699 ) $ 172 $ 1,433 $ 32 $ 934 Investing activities Capital expenditures for property, plant and equipment — (78 ) (94 ) (206 ) — (378 ) Sales (purchases) of short-term — — 132 313 — 445 Loans to affiliates — (151 ) — (6,347 ) 6,498 — Repayments of loans from affiliates — 176 213 5,133 (5,522 ) — Proceeds from sale of businesses — 93 175 14 — 282 Other - net — (40 ) 46 (62 ) — (56 ) Net cash provided by (used in) investing activities — — 472 (1,155 ) 976 293 Financing activities Payments on borrowings — (552 ) (1 ) (27 ) — (580 ) Proceeds from borrowings from affiliates 726 5,510 254 8 (6,498 ) — Payments on borrowings from affiliates (25 ) (4,794 ) (320 ) (383 ) 5,522 — Other intercompany financing activities 218 574 (554 ) (238 ) — — Cash dividends paid (700 ) — — — — (700 ) Cash dividends paid to affiliates — — — 32 (32 ) — Exercise of employee stock options 50 — — — — 50 Repurchase of shares (267 ) — — — — (267 ) Excess tax benefit from equity-based compensation — 20 — — — 20 Other - net — — — (3 ) — (3 ) Net cash provided by (used in) financing activities 2 758 (621 ) (611 ) (1,008 ) (1,480 ) Effect of currency on cash — — — (7 ) — (7 ) Total increase (decrease) in cash (2 ) 59 23 (340 ) — (260 ) Cash at the beginning of the period 3 51 10 851 — 915 Cash at the end of the period $ 1 $ 110 $ 33 $ 511 $ — $ 655 |