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 2017 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, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,696 $ 1,672 $ 3,164 $ (1,400 ) $ 5,132 Cost of products sold — 1,373 1,225 2,248 (1,396 ) 3,450 Selling and administrative expense 34 342 197 329 — 902 Research and development expense — 57 53 40 — 150 Interest expense (income) - net — 58 6 (4 ) — 60 Other expense (income) - net 41 7 (37 ) (11 ) — — Equity in loss (earnings) of subsidiaries, net of tax (704 ) (185 ) (853 ) (114 ) 1,856 — Intercompany expense (income) - net 114 (34 ) 339 (419 ) — — Income (loss) before income taxes 515 78 742 1,095 (1,860 ) 570 Income tax expense (benefit) — 3 3 51 (3 ) 54 Net income (loss) 515 75 739 1,044 (1,857 ) 516 Less net loss (income) for noncontrolling interests — — — (1 ) — (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 515 $ 75 $ 739 $ 1,043 $ (1,857 ) $ 515 Other comprehensive income (loss) $ 323 $ (10 ) $ 322 $ 408 $ (720 ) $ 323 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 838 $ 65 $ 1,061 $ 1,451 $ (2,577 ) $ 838 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 $ 1,648 $ 3,057 $ (1,269 ) $ 5,080 Cost of products sold — 1,263 1,203 2,224 (1,271 ) 3,419 Selling and administrative expense 2 351 198 346 — 897 Research and development expense — 55 47 47 — 149 Interest expense (income) - net — 57 6 (7 ) 1 57 Other expense (income) - net — 3 6 (4 ) — 5 Equity in loss (earnings) of subsidiaries, net of tax (594 ) (154 ) (811 ) (132 ) 1,691 — Intercompany expense (income) - net 101 (34 ) 313 (380 ) — — Income (loss) before income taxes 491 103 686 963 (1,690 ) 553 Income tax expense (benefit) — 13 12 36 — 61 Net income (loss) 491 90 674 927 (1,690 ) 492 Less net loss (income) for noncontrolling interests — — — (2 ) 1 (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 491 $ 90 $ 674 $ 925 $ (1,689 ) $ 491 Other comprehensive income (loss) $ (255 ) $ — $ (248 ) $ (319 ) $ 567 $ (255 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 236 $ 90 $ 426 $ 606 $ (1,122 ) $ 236 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 3,268 $ 3,267 $ 6,155 $ (2,710 ) $ 9,980 Cost of products sold — 2,626 2,413 4,429 (2,708 ) 6,760 Selling and administrative expense 66 668 391 662 — 1,787 Research and development expense — 111 100 82 — 293 Interest expense (income) - net — 118 11 (8 ) — 121 Other expense (income) - net 48 7 (38 ) (32 ) — (15 ) Equity in loss (earnings) of subsidiaries, net of tax (1,285 ) (375 ) (1,725 ) (225 ) 3,610 — Intercompany expense (income) - net 224 (73 ) 672 (823 ) — — Income (loss) before income taxes 947 186 1,443 2,070 (3,612 ) 1,034 Income tax expense (benefit) — — 19 68 (1 ) 86 Net income (loss) 947 186 1,424 2,002 (3,611 ) 948 Less net loss (income) for noncontrolling interests — — — (2 ) 1 (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 947 $ 186 $ 1,424 $ 2,000 $ (3,610 ) $ 947 Other comprehensive income (loss) $ 586 $ 50 $ 592 $ 731 $ (1,373 ) $ 586 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 1,533 $ 236 $ 2,016 $ 2,731 $ (4,983 ) $ 1,533 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 $ 3,223 $ 5,930 $ (2,442 ) $ 9,893 Cost of products sold — 2,459 2,403 4,294 (2,446 ) 6,710 Selling and administrative expense 4 716 394 675 — 1,789 Research and development expense — 117 96 85 — 298 Interest expense (income) - net — 110 9 (10 ) 5 114 Other expense (income) - net — 1 4 (18 ) — (13 ) Equity in loss (earnings) of subsidiaries, net of tax (1,098 ) (322 ) (1,484 ) (229 ) 3,133 — Intercompany expense (income) - net 199 (70 ) 568 (697 ) — — Income (loss) before income taxes 895 171 1,233 1,830 (3,134 ) 995 Income tax expense (benefit) — 20 13 67 — 100 Net income (loss) 895 151 1,220 1,763 (3,134 ) 895 Less net loss (income) for noncontrolling interests — — — (2 ) 2 — Net income (loss) attributable to Eaton ordinary shareholders $ 895 $ 151 $ 1,220 $ 1,761 $ (3,132 ) $ 895 Other comprehensive income (loss) $ 18 $ 44 $ 30 $ (10 ) $ (64 ) $ 18 Total comprehensive income (loss) attributable to Eaton $ 913 $ 195 $ 1,250 $ 1,751 $ (3,196 ) $ 913 CONDENSED CONSOLIDATING BALANCE SHEETS JUNE 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 19 $ 5 $ 288 $ — $ 312 Short-term investments — — — 525 — 525 Accounts receivable - net — 525 1,169 2,119 — 3,813 Intercompany accounts receivable 2 752 3,524 3,596 (7,874 ) — Inventory — 332 655 1,487 (81 ) 2,393 Prepaid expenses and other current assets — 108 48 261 27 444 Total current assets 2 1,736 5,401 8,276 (7,928 ) 7,487 Property, plant and equipment - net — 843 696 1,991 — 3,530 Other noncurrent assets Goodwill — 1,355 6,293 5,830 — 13,478 Other intangible assets — 162 3,351 1,897 — 5,410 Deferred income taxes — 927 — 243 (727 ) 443 Investment in subsidiaries 34,028 13,827 74,853 12,886 (135,594 ) — Intercompany loans receivable — 7,695 2,481 57,519 (67,695 ) — Other assets — 504 141 362 — 1,007 Total assets $ 34,030 $ 27,049 $ 93,216 $ 89,004 $ (211,944 ) $ 31,355 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ 811 $ — $ 35 $ — $ 846 Current portion of long-term debt — 1,456 36 3 — 1,495 Accounts payable — 457 266 1,162 — 1,885 Intercompany accounts payable 216 3,232 3,213 1,213 (7,874 ) — Accrued compensation — 78 42 218 — 338 Other current liabilities 1 536 300 910 (2 ) 1,745 Total current liabilities 217 6,570 3,857 3,541 (7,876 ) 6,309 Noncurrent liabilities Long-term debt — 5,310 946 8 — 6,264 Pension liabilities — 531 137 910 — 1,578 Other postretirement benefits liabilities — 194 98 72 — 364 Deferred income taxes — — 680 363 (727 ) 316 Intercompany loans payable 18,261 2,374 45,618 1,442 (67,695 ) — Other noncurrent liabilities — 321 225 384 — 930 Total noncurrent liabilities 18,261 8,730 47,704 3,179 (68,422 ) 9,452 Shareholders’ equity Eaton shareholders' equity 15,552 11,749 41,655 82,247 (135,651 ) 15,552 Noncontrolling interests — — — 37 5 42 Total equity 15,552 11,749 41,655 82,284 (135,646 ) 15,594 Total liabilities and equity $ 34,030 $ 27,049 $ 93,216 $ 89,004 $ (211,944 ) $ 31,355 CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2016 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ 1 $ 92 $ 4 $ 446 $ — $ 543 Short-term investments — — — 203 — 203 Accounts receivable - net — 536 1,049 1,975 — 3,560 Intercompany accounts receivable 5 954 4,023 3,633 (8,615 ) — Inventory — 342 642 1,349 (79 ) 2,254 Prepaid expenses and other current assets — 77 42 237 25 381 Total current assets 6 2,001 5,760 7,843 (8,669 ) 6,941 Property, plant and equipment - net — 857 706 1,880 — 3,443 Other noncurrent assets Goodwill — 1,355 6,293 5,553 — 13,201 Other intangible assets — 169 3,442 1,903 — 5,514 Deferred income taxes — 904 — 228 (772 ) 360 Investment in subsidiaries 32,795 13,743 72,938 12,577 (132,053 ) — Intercompany loans receivable — 7,605 2,061 56,598 (66,264 ) — Other assets — 491 134 335 — 960 Total assets $ 32,801 $ 27,125 $ 91,334 $ 86,917 $ (207,758 ) $ 30,419 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ 8 $ 6 $ — $ 14 Current portion of long-term debt — 1,250 296 6 — 1,552 Accounts payable 1 372 252 1,093 — 1,718 Intercompany accounts payable 281 3,870 3,115 1,349 (8,615 ) — Accrued compensation — 98 58 223 — 379 Other current liabilities 1 591 291 941 (2 ) 1,822 Total current liabilities 283 6,181 4,020 3,618 (8,617 ) 5,485 Noncurrent liabilities Long-term debt — 5,767 936 8 — 6,711 Pension liabilities — 610 161 888 — 1,659 Other postretirement benefits liabilities — 198 99 71 — 368 Deferred income taxes — — 732 361 (772 ) 321 Intercompany loans payable 17,621 2,603 44,788 1,252 (66,264 ) — Other noncurrent liabilities — 327 211 396 — 934 Total noncurrent liabilities 17,621 9,505 46,927 2,976 (67,036 ) 9,993 Shareholders’ equity Eaton shareholders' equity 14,897 11,439 40,387 80,285 (132,111 ) 14,897 Noncontrolling interests — — — 38 6 44 Total equity 14,897 11,439 40,387 80,323 (132,105 ) 14,941 Total liabilities and equity $ 32,801 $ 27,125 $ 91,334 $ 86,917 $ (207,758 ) $ 30,419 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ 573 $ (215 ) $ 697 $ 1,489 $ (1,507 ) $ 1,037 Investing activities Capital expenditures for property, plant and equipment — (46 ) (53 ) (147 ) — (246 ) Cash received from sales (paid for acquisitions) of affiliates — — (92 ) 92 — — Sales (purchases) of short-term investments - net — — — (309 ) — (309 ) Investments in affiliates (90 ) — — (90 ) 180 — Return of investments in affiliates — — 20 — (20 ) — Loans to affiliates — (17 ) — (3,853 ) 3,870 — Repayments of loans from affiliates — 290 47 3,276 (3,613 ) — Other - net — (26 ) 7 (12 ) — (31 ) Net cash provided by (used in) investing activities (90 ) 201 (71 ) (1,043 ) 417 (586 ) Financing activities Proceeds from borrowings — 811 — 21 — 832 Payments on borrowings — (250 ) (289 ) (4 ) — (543 ) Proceeds from borrowings from affiliates 1,288 1,873 694 15 (3,870 ) — Payments on borrowings from affiliates (819 ) (2,366 ) (353 ) (75 ) 3,613 — Capital contributions from affiliates — — 90 90 (180 ) — Return of capital to affiliates — — — (20 ) 20 — Other intercompany financing activities — (113 ) 38 75 — — Cash dividends paid (537 ) — — — — (537 ) Cash dividends paid to affiliates — — (800 ) (707 ) 1,507 — Exercise of employee stock options 49 — — — — 49 Repurchase of shares (465 ) — — — — (465 ) Employee taxes paid from shares withheld — (14 ) (4 ) (3 ) — (21 ) Other - net — — (1 ) (3 ) — (4 ) Net cash provided by (used in) financing activities (484 ) (59 ) (625 ) (611 ) 1,090 (689 ) Effect of currency on cash — — — 7 — 7 Total increase (decrease) in cash (1 ) (73 ) 1 (158 ) — (231 ) Cash at the beginning of the period 1 92 4 446 — 543 Cash at the end of the period $ — $ 19 $ 5 $ 288 $ — $ 312 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 ) $ 33 $ (298 ) $ 1,554 $ — $ 1,133 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 — — 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 1,385 786 193 (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 ) Employee taxes paid from shares withheld — (10 ) (4 ) (3 ) — (17 ) Other - net — 3 — — — 3 Net cash provided by (used in) financing activities 1,406 (1,013 ) 437 1,346 (3,058 ) (882 ) 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 |