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 SEPTEMBER 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,660 $ 1,583 $ 3,040 $ (1,296 ) $ 4,987 Cost of products sold — 1,329 1,162 2,173 (1,293 ) 3,371 Selling and administrative expense 2 330 197 324 — 853 Research and development expense — 59 43 44 — 146 Interest expense (income) - net — 59 4 (3 ) (1 ) 59 Other expense (income) - net (1 ) 18 — (32 ) — (15 ) Equity in loss (earnings) of subsidiaries, net of tax (628 ) (173 ) (895 ) (219 ) 1,915 — Intercompany expense (income) - net 104 (47 ) 336 (393 ) — — Income (loss) before income taxes 523 85 736 1,146 (1,917 ) 573 Income tax expense (benefit) — (11 ) 10 53 (1 ) 51 Net income (loss) 523 96 726 1,093 (1,916 ) 522 Less net loss (income) for noncontrolling interests — — — — 1 1 Net income (loss) attributable to Eaton ordinary shareholders $ 523 $ 96 $ 726 $ 1,093 $ (1,915 ) $ 523 Other comprehensive income (loss) $ 24 $ 24 $ 29 $ 2 $ (55 ) $ 24 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 547 $ 120 $ 755 $ 1,095 $ (1,970 ) $ 547 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 ) (264 ) (888 ) (64 ) 1,750 — Intercompany expense (income) - net 86 (54 ) 258 (290 ) — — Income (loss) before income taxes 446 188 775 835 (1,757 ) 487 Income tax expense (benefit) 17 (15 ) 38 2 42 Net income (loss) 446 171 790 797 (1,759 ) 445 Less net loss (income) for noncontrolling interests — — — 1 — 1 Net income (loss) attributable to Eaton ordinary shareholders $ 446 $ 171 $ 790 $ 798 $ (1,759 ) $ 446 Other comprehensive income (loss) $ (312 ) $ (24 ) $ (305 ) $ (411 ) $ 740 $ (312 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 134 $ 147 $ 485 $ 387 $ (1,019 ) $ 134 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 4,842 $ 4,793 $ 8,983 $ (3,738 ) $ 14,880 Cost of products sold — 3,788 3,554 6,478 (3,739 ) 10,081 Selling and administrative expense 6 1,048 583 1,005 — 2,642 Research and development expense — 176 138 130 — 444 Interest expense (income) - net — 169 13 (13 ) 4 173 Other expense (income) - net (1 ) 34 (3 ) (58 ) — (28 ) Equity in loss (earnings) of subsidiaries, net of tax (1,726 ) (495 ) (2,384 ) (434 ) 5,039 — Intercompany expense (income) - net 303 (135 ) 913 (1,081 ) — — Income (loss) before income taxes 1,418 257 1,979 2,956 (5,042 ) 1,568 Income tax expense (benefit) — 9 24 119 (1 ) 151 Net income (loss) 1,418 248 1,955 2,837 (5,041 ) 1,417 Less net loss (income) for noncontrolling interests — — — (2 ) 3 1 Net income (loss) attributable to Eaton ordinary shareholders $ 1,418 $ 248 $ 1,955 $ 2,835 $ (5,038 ) $ 1,418 Other comprehensive income (loss) $ 42 $ 68 $ 54 $ (21 ) $ (101 ) $ 42 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 1,460 $ 316 $ 2,009 $ 2,814 $ (5,139 ) $ 1,460 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 ) (529 ) (2,403 ) (315 ) 4,945 — Intercompany expense (income) - net 245 (362 ) 1,010 (893 ) — — Income (loss) before income taxes 1,447 526 1,926 2,679 (4,988 ) 1,590 Income tax expense (benefit) — 36 (32 ) 154 (15 ) 143 Net income (loss) 1,447 490 1,958 2,525 (4,973 ) 1,447 Less net loss (income) for noncontrolling interests — — — (1 ) 1 — Net income (loss) attributable to Eaton ordinary shareholders $ 1,447 $ 490 $ 1,958 $ 2,524 $ (4,972 ) $ 1,447 Other comprehensive income (loss) $ (716 ) $ 39 $ (691 ) $ (875 ) $ 1,527 $ (716 ) Total comprehensive income (loss) attributable to Eaton $ 731 $ 529 $ 1,267 $ 1,649 $ (3,445 ) $ 731 CONDENSED CONSOLIDATING BALANCE SHEETS SEPTEMBER 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ 1 $ 70 $ 4 $ 419 $ — $ 494 Short-term investments — — — 213 — 213 Accounts receivable - net — 510 1,072 2,077 — 3,659 Intercompany accounts receivable 2 637 4,149 3,484 (8,272 ) — Inventory — 365 647 1,395 (79 ) 2,328 Prepaid expenses and other current assets — 107 40 219 27 393 Total current assets 3 1,689 5,912 7,807 (8,324 ) 7,087 Property, plant and equipment - net — 863 712 1,931 — 3,506 Other noncurrent assets Goodwill — 1,355 6,264 5,815 — 13,434 Other intangible assets — 172 3,481 2,036 — 5,689 Deferred income taxes — 987 — 231 (806 ) 412 Investment in subsidiaries 32,690 13,491 72,562 12,194 (130,937 ) — Intercompany loans receivable — 7,614 2,182 56,101 (65,897 ) — Other assets — 603 129 377 — 1,109 Total assets $ 32,693 $ 26,774 $ 91,242 $ 86,492 $ (205,964 ) $ 31,237 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ — $ 1 $ — $ 1 Current portion of long-term debt — 251 299 — — 550 Accounts payable — 415 259 1,116 — 1,790 Intercompany accounts payable 194 3,966 2,982 1,130 (8,272 ) — Accrued compensation — 85 51 252 — 388 Other current liabilities 1 630 297 939 (1 ) 1,866 Total current liabilities 195 5,347 3,888 3,438 (8,273 ) 4,595 Noncurrent liabilities Long-term debt — 6,889 971 16 5 7,881 Pension liabilities — 605 168 759 — 1,532 Other postretirement benefits liabilities — 237 114 78 — 429 Deferred income taxes — — 771 401 (806 ) 366 Intercompany loans payable 17,094 2,377 44,900 1,526 (65,897 ) — Other noncurrent liabilities — 344 214 430 — 988 Total noncurrent liabilities 17,094 10,452 47,138 3,210 (66,698 ) 11,196 Shareholders’ equity Eaton shareholders' equity 15,404 10,975 40,216 79,807 (130,998 ) 15,404 Noncontrolling interests — — — 37 5 42 Total equity 15,404 10,975 40,216 79,844 (130,993 ) 15,446 Total liabilities and equity $ 32,693 $ 26,774 $ 91,242 $ 86,492 $ (205,964 ) $ 31,237 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 12,883 60,139 10,046 (112,695 ) — Intercompany loans receivable — 8,641 1,573 44,835 (55,049 ) — Other assets — 492 122 346 — 960 Total assets $ 29,628 $ 27,313 $ 78,090 $ 72,297 $ (176,332 ) $ 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 10,537 36,566 65,653 (112,756 ) 15,186 Noncontrolling interests — — — 37 8 45 Total equity 15,186 10,537 36,566 65,690 (112,748 ) 15,231 Total liabilities and equity $ 29,628 $ 27,313 $ 78,090 $ 72,297 $ (176,332 ) $ 30,996 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (158 ) $ (29 ) $ (283 ) $ 2,384 $ — $ 1,914 Investing activities Capital expenditures for property, plant and equipment — (62 ) (75 ) (209 ) — (346 ) Cash received from (paid for) acquisitions of businesses, net of cash acquired — — 1 — — 1 Sales (purchases) of short-term investments - net — — 2 (31 ) — (29 ) Investments in affiliates (1,250 ) — (120 ) (1,370 ) 2,740 — Return of investments in affiliates — — 47 — (47 ) — Loans to affiliates — (287 ) (655 ) (6,457 ) 7,399 — Repayments of loans from affiliates — 1,288 — 4,501 (5,789 ) — Other - net — — 30 (27 ) — 3 Net cash provided by (used in) investing activities (1,250 ) 939 (770 ) (3,593 ) 4,303 (371 ) Financing activities Proceeds from borrowings — 22 611 — — 633 Payments on borrowings — (408 ) (240 ) (18 ) — (666 ) Proceeds from borrowings from affiliates 3,333 2,815 1,051 200 (7,399 ) — Payments on borrowings from affiliates (637 ) (3,453 ) (1,658 ) (41 ) 5,789 — Capital contributions from affiliates — — 1,370 1,370 (2,740 ) — Return of capital to affiliates — — — (47 ) 47 — Other intercompany financing activities — 158 (81 ) (77 ) — — Cash dividends paid (780 ) — — — — (780 ) Exercise of employee stock options 60 — — — — 60 Repurchase of shares (567 ) — — — — (567 ) Excess tax benefit from equity-based compensation — — — — — — Other - net — — (3 ) (2 ) — (5 ) Net cash provided by (used in) financing activities 1,409 (866 ) 1,050 1,385 (4,303 ) (1,325 ) Effect of currency on cash — — — 8 — 8 Total increase (decrease) in cash 1 44 (3 ) 184 — 226 Cash at the beginning of the period — 26 7 235 — 268 Cash at the end of the period $ 1 $ 70 $ 4 $ 419 $ — $ 494 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 Capital expenditures for property, plant and equipment — (68 ) (100 ) (200 ) — (368 ) Cash received from (paid for) acquisitions of businesses, net of cash acquired — — — (38 ) — (38 ) Sales (purchases) of short-term — — — 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 businesses — — — 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 |