CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS On November 14, 2013, Eaton Corporation registered senior notes 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 2015 and 2016, 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 JUNE 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,644 $ 1,640 $ 3,065 $ (1,269 ) $ 5,080 Cost of products sold — 1,263 1,197 2,230 (1,271 ) 3,419 Selling and administrative expense 2 353 192 350 — 897 Research and development expense — 55 46 48 — 149 Interest expense (income) - net — 57 6 (7 ) 1 57 Other expense (income) - net — 12 4 (11 ) — 5 Equity in loss (earnings) of subsidiaries, net of tax (594 ) (155 ) (820 ) (141 ) 1,710 — Intercompany expense (income) - net 101 (46 ) 317 (372 ) — — Income (loss) before income taxes 491 105 698 968 (1,709 ) 553 Income tax expense (benefit) — 13 13 35 — 61 Net income (loss) 491 92 685 933 (1,709 ) 492 Less net loss (income) for noncontrolling interests — — — (2 ) 1 (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 491 $ 92 $ 685 $ 931 $ (1,708 ) $ 491 Other comprehensive income (loss) $ (255 ) $ (7 ) $ (251 ) $ (334 ) $ 592 $ (255 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 236 $ 85 $ 434 $ 597 $ (1,116 ) $ 236 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,806 $ 1,705 $ 3,248 $ (1,387 ) $ 5,372 Cost of products sold — 1,433 1,273 2,322 (1,353 ) 3,675 Selling and administrative expense 2 368 172 359 — 901 Research and development expense — 66 49 43 — 158 Interest expense (income) - net — 58 5 (2 ) (2 ) 59 Other expense (income) - net — 11 (7 ) (23 ) — (19 ) Equity in loss (earnings) of subsidiaries, net of tax (619 ) (58 ) (802 ) (127 ) 1,606 — Intercompany expense (income) - net 82 (267 ) 481 (296 ) — — Income (loss) before income taxes 535 195 534 972 (1,638 ) 598 Income tax expense (benefit) — 41 (38 ) 75 (15 ) 63 Net income (loss) 535 154 572 897 (1,623 ) 535 Less net loss (income) for noncontrolling interests — — — (1 ) 1 — Net income (loss) attributable to Eaton ordinary shareholders $ 535 $ 154 $ 572 $ 896 $ (1,622 ) $ 535 Other comprehensive income (loss) $ 230 $ 19 $ 235 $ 288 $ (542 ) $ 230 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 765 $ 173 $ 807 $ 1,184 $ (2,164 ) $ 765 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 3,182 $ 3,210 $ 5,943 $ (2,442 ) $ 9,893 Cost of products sold — 2,459 2,392 4,305 (2,446 ) 6,710 Selling and administrative expense 4 718 386 681 — 1,789 Research and development expense — 117 95 86 — 298 Interest expense (income) - net — 110 9 (10 ) 5 114 Other expense (income) - net — 16 (3 ) (26 ) — (13 ) Equity in loss (earnings) of subsidiaries, net of tax (1,098 ) (325 ) (1,489 ) (234 ) 3,146 — Intercompany expense (income) - net 199 (88 ) 577 (688 ) — — Income (loss) before income taxes 895 175 1,243 1,829 (3,147 ) 995 Income tax expense (benefit) — 20 14 66 — 100 Net income (loss) 895 155 1,229 1,763 (3,147 ) 895 Less net loss (income) for noncontrolling interests — — — (2 ) 2 — Net income (loss) attributable to Eaton ordinary shareholders $ 895 $ 155 $ 1,229 $ 1,761 $ (3,145 ) $ 895 Other comprehensive income (loss) $ 18 $ 33 $ 25 $ (36 ) $ (22 ) $ 18 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 913 $ 188 $ 1,254 $ 1,725 $ (3,167 ) $ 913 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 3,508 $ 3,401 $ 6,364 $ (2,678 ) $ 10,595 Cost of products sold — 2,743 2,568 4,599 (2,642 ) 7,268 Selling and administrative expense 4 745 348 719 — 1,816 Research and development expense — 137 94 85 — 316 Interest expense (income) - net — 112 11 (7 ) — 116 Other expense (income) - net — 6 (8 ) (22 ) — (24 ) Equity in loss (earnings) of subsidiaries, net of tax (1,164 ) (267 ) (1,515 ) (253 ) 3,199 — Intercompany expense (income) - net 159 (308 ) 752 (603 ) — — Income (loss) before income taxes 1,001 340 1,151 1,846 (3,235 ) 1,103 Income tax expense (benefit) — 19 (17 ) 116 (17 ) 101 Net income (loss) 1,001 321 1,168 1,730 (3,218 ) 1,002 Less net loss (income) for noncontrolling interests — — — (2 ) 1 (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 1,001 $ 321 $ 1,168 $ 1,728 $ (3,217 ) $ 1,001 Other comprehensive income (loss) $ (404 ) $ 63 $ (385 ) $ (465 ) $ 787 $ (404 ) Total comprehensive income (loss) attributable to Eaton $ 597 $ 384 $ 783 $ 1,263 $ (2,430 ) $ 597 CONDENSED CONSOLIDATING BALANCE SHEETS JUNE 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 4 $ 5 $ 314 $ — $ 323 Short-term investments — — 1 145 — 146 Accounts receivable - net — 506 1,100 2,022 — 3,628 Intercompany accounts receivable 10 710 4,143 3,378 (8,241 ) — Inventory — 370 637 1,392 (76 ) 2,323 Prepaid expenses and other current assets — 112 45 224 25 406 Total current assets 10 1,702 5,931 7,475 (8,292 ) 6,826 Property, plant and equipment - net — 885 720 1,946 — 3,551 Other noncurrent assets Goodwill — 1,355 6,264 5,831 — 13,450 Other intangible assets — 175 3,528 2,092 — 5,795 Deferred income taxes — 999 — 236 (822 ) 413 Investment in subsidiaries 32,022 13,353 71,629 11,997 (129,001 ) — Intercompany loans receivable — 7,751 1,509 54,824 (64,084 ) — Other assets — 620 127 372 — 1,119 Total assets $ 32,032 $ 26,840 $ 89,708 $ 84,773 $ (202,199 ) $ 31,154 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ 532 $ — $ 25 $ — $ 557 Current portion of long-term debt — 251 — 1 — 252 Accounts payable — 427 322 1,053 — 1,802 Intercompany accounts payable 157 4,042 2,917 1,125 (8,241 ) — Accrued compensation — 63 39 214 — 316 Other current liabilities 30 584 336 940 (1 ) 1,889 Total current liabilities 187 5,899 3,614 3,358 (8,242 ) 4,816 Noncurrent liabilities Long-term debt — 6,915 667 17 6 7,605 Pension liabilities — 618 167 769 — 1,554 Other postretirement benefits liabilities — 239 116 78 — 433 Deferred income taxes — — 755 432 (822 ) 365 Intercompany loans payable 16,525 1,924 44,729 906 (64,084 ) — Other noncurrent liabilities — 371 211 435 — 1,017 Total noncurrent liabilities 16,525 10,067 46,645 2,637 (64,900 ) 10,974 Shareholders’ equity Eaton shareholders' equity 15,320 10,874 39,449 78,740 (129,063 ) 15,320 Noncontrolling interests — — — 38 6 44 Total equity 15,320 10,874 39,449 78,778 (129,057 ) 15,364 Total liabilities and equity $ 32,032 $ 26,840 $ 89,708 $ 84,773 $ (202,199 ) $ 31,154 CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 26 $ 7 $ 235 $ — $ 268 Short-term investments — — 2 175 — 177 Accounts receivable - net — 512 1,030 1,937 — 3,479 Intercompany accounts receivable 1 842 3,888 2,928 (7,659 ) — Inventory — 357 651 1,395 (80 ) 2,323 Prepaid expenses and other current assets — 77 40 229 23 369 Total current assets 1 1,814 5,618 6,899 (7,716 ) 6,616 Property, plant and equipment - net — 930 750 1,885 — 3,565 Other noncurrent assets Goodwill — 1,355 6,264 5,860 — 13,479 Other intangible assets — 182 3,624 2,208 — 6,014 Deferred income taxes — 1,016 — 218 (872 ) 362 Investment in subsidiaries 29,627 13,003 60,139 10,166 (112,935 ) — Intercompany loans receivable — 8,641 1,573 44,835 (55,049 ) — Other assets — 492 122 346 — 960 Total assets $ 29,628 $ 27,433 $ 78,090 $ 72,417 $ (176,572 ) $ 30,996 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ 408 $ — $ 18 $ — $ 426 Current portion of long-term debt — 1 240 1 — 242 Accounts payable — 392 260 1,106 — 1,758 Intercompany accounts payable 219 4,009 2,248 1,183 (7,659 ) — Accrued compensation — 77 53 236 — 366 Other current liabilities 1 644 318 875 (5 ) 1,833 Total current liabilities 220 5,531 3,119 3,419 (7,664 ) 4,625 Noncurrent liabilities Long-term debt — 7,053 675 17 1 7,746 Pension liabilities — 639 165 782 — 1,586 Other postretirement benefits liabilities — 245 118 77 — 440 Deferred income taxes — — 815 447 (872 ) 390 Intercompany loans payable 14,222 2,962 36,432 1,433 (55,049 ) — Other noncurrent liabilities — 346 200 432 — 978 Total noncurrent liabilities 14,222 11,245 38,405 3,188 (55,920 ) 11,140 Shareholders’ equity Eaton shareholders' equity 15,186 10,657 36,566 65,773 (112,996 ) 15,186 Noncontrolling interests — — — 37 8 45 Total equity 15,186 10,657 36,566 65,810 (112,988 ) 15,231 Total liabilities and equity $ 29,628 $ 27,433 $ 78,090 $ 72,417 $ (176,572 ) $ 30,996 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (156 ) $ 23 $ (298 ) $ 1,547 $ — $ 1,116 Investing activities Capital expenditures for property, plant and equipment — (40 ) (49 ) (157 ) — (246 ) Cash received from (paid for) acquisitions of businesses, net of cash acquired — — 1 — — 1 Sales (purchases) of short-term investments - net — — 2 36 — 38 Investments in affiliates (1,250 ) — (120 ) (1,370 ) 2,740 — Return of investments in affiliates — — 47 — (47 ) — Loans to affiliates — (284 ) (47 ) (4,236 ) 4,567 — Repayments of loans from affiliates — 1,280 — 2,922 (4,202 ) — Other - net — 2 25 (24 ) — 3 Net cash provided by (used in) investing activities (1,250 ) 958 (141 ) (2,829 ) 3,058 (204 ) Financing activities Proceeds from borrowings — 145 — 6 — 151 Payments on borrowings — — (240 ) — — (240 ) Proceeds from borrowings from affiliates 2,203 1,385 782 197 (4,567 ) — Payments on borrowings from affiliates (18 ) (2,493 ) (1,658 ) (33 ) 4,202 — Capital contributions from affiliates — — 1,370 1,370 (2,740 ) — Return of capital to affiliates — — — (47 ) 47 — Other intercompany financing activities — (43 ) 183 (140 ) — — Cash dividends paid (521 ) — — — — (521 ) Exercise of employee stock options 37 — — — — 37 Repurchase of shares (295 ) — — — — (295 ) Excess tax benefit from equity-based compensation — 3 — — — 3 Net cash provided by (used in) financing activities 1,406 (1,003 ) 437 1,353 (3,058 ) (865 ) Effect of currency on cash — — — 8 — 8 Total increase (decrease) in cash — (22 ) (2 ) 79 — 55 Cash at the beginning of the period — 26 7 235 — 268 Cash at the end of the period $ — $ 4 $ 5 $ 314 $ — $ 323 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2015 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (84 ) $ (272 ) $ 95 $ 917 $ — $ 656 Investing activities Capital expenditures for property, plant and equipment — (47 ) (63 ) (136 ) — (246 ) Cash received from (paid for) acquisitions of businesses, net of cash acquired — — — (38 ) — (38 ) Sales (purchases) of short-term — — — 109 — 109 Investments in affiliates (1,482 ) — (1,176 ) (1,482 ) 4,140 — Loans to affiliates — (307 ) (39 ) (6,027 ) 6,373 — Repayments of loans from affiliates — 306 11 4,720 (5,037 ) — Proceeds from sale of businesses — — — 1 — 1 Other - net — (31 ) 28 (30 ) — (33 ) Net cash provided by (used in) investing activities (1,482 ) (79 ) (1,239 ) (2,883 ) 5,476 (207 ) Financing activities Proceeds from borrowings — 125 — 12 — 137 Payments on borrowings — (101 ) (301 ) (2 ) — (404 ) Proceeds from borrowings from affiliates 2,242 3,775 314 42 (6,373 ) — Payments on borrowings from affiliates (39 ) (3,824 ) (1,160 ) (14 ) 5,037 — Capital contributions from affiliates — 1,176 1,482 1,482 (4,140 ) — Other intercompany financing activities — (959 ) 804 155 — — Cash dividends paid (514 ) — — — — (514 ) Exercise of employee stock options 46 — — — — 46 Repurchase of shares (170 ) — — — — (170 ) Other - net — — — (7 ) — (7 ) Net cash provided by (used in) financing activities 1,565 192 1,139 1,668 (5,476 ) (912 ) Effect of currency on cash — — — (15 ) — (15 ) Total increase (decrease) in cash (1 ) (159 ) (5 ) (313 ) — (478 ) Cash at the beginning of the period 1 173 13 594 — 781 Cash at the end of the period $ — $ 14 $ 8 $ 281 $ — $ 303 |