CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The Registered Senior Notes issued by Eaton Corporation are registered under the Securities Act of 1933. Eaton and certain 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 Registered 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. See Note 6 of Eaton's 2017 Form 10-K for additional information related to the Registered Senior Notes. 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 2018 and 2017, 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. These restructurings have been reflected as of the beginning of the earliest period presented below. CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,808 $ 1,814 $ 3,134 $ (1,344 ) $ 5,412 Cost of products sold — 1,417 1,322 2,202 (1,344 ) 3,597 Selling and administrative expense 2 355 197 335 — 889 Research and development expense — 33 37 68 — 138 Interest expense (income) - net — 68 3 (4 ) — 67 Arbitration decision expense — — 275 — — 275 Other expense (income) - net (3 ) 11 4 (5 ) — 7 Equity in loss (earnings) of subsidiaries, net of tax (430 ) (212 ) (915 ) (446 ) 2,003 — Intercompany expense (income) - net 15 33 579 (627 ) — — Income (loss) before income taxes 416 103 312 1,611 (2,003 ) 439 Income tax expense (benefit) — (10 ) (91 ) 124 — 23 Net income (loss) 416 113 403 1,487 (2,003 ) 416 Less net loss (income) for noncontrolling interests — — — — — — Net income (loss) attributable to Eaton ordinary shareholders $ 416 $ 113 $ 403 $ 1,487 $ (2,003 ) $ 416 Other comprehensive income (loss) $ (98 ) $ (10 ) $ (94 ) $ (239 ) $ 343 $ (98 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 318 $ 103 $ 309 $ 1,248 $ (1,660 ) $ 318 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,695 $ 1,732 $ 3,160 $ (1,376 ) $ 5,211 Cost of products sold — 1,321 1,263 2,255 (1,373 ) 3,466 Selling and administrative expense 3 347 203 349 — 902 Research and development expense — 45 46 56 — 147 Interest expense (income) - net — 62 4 (6 ) — 60 Gain on sale of business — 560 — 517 — 1,077 Other expense (income) - net 23 10 (31 ) 17 — 19 Equity in loss (earnings) of subsidiaries, net of tax (1,575 ) (221 ) (1,768 ) (1,699 ) 5,263 — Intercompany expense (income) - net 148 (39 ) 349 (458 ) — — Income (loss) before income taxes 1,401 730 1,666 3,163 (5,266 ) 1,694 Income tax expense (benefit) — 191 9 94 (1 ) 293 Net income (loss) 1,401 539 1,657 3,069 (5,265 ) 1,401 Less net loss (income) for noncontrolling interests — — — — — — Net income (loss) attributable to Eaton ordinary shareholders $ 1,401 $ 539 $ 1,657 $ 3,069 $ (5,265 ) $ 1,401 Other comprehensive income (loss) $ 199 $ (18 ) $ 202 $ 443 $ (627 ) $ 199 Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 1,600 $ 521 $ 1,859 $ 3,512 $ (5,892 ) $ 1,600 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 5,306 $ 5,304 $ 9,567 $ (4,027 ) $ 16,150 Cost of products sold — 4,196 3,847 6,824 (4,026 ) 10,841 Selling and administrative expense 8 1,093 575 1,003 — 2,679 Research and development expense — 109 113 217 — 439 Interest expense (income) - net — 203 11 (11 ) 2 205 Arbitration decision expense — — 275 — — 275 Other expense (income) - net (22 ) 25 31 (21 ) — 13 Equity in loss (earnings) of subsidiaries, net of tax (1,531 ) (709 ) (2,652 ) (1,760 ) 6,652 — Intercompany expense (income) - net 31 35 1,623 (1,689 ) — — Income (loss) before income taxes 1,514 354 1,481 5,004 (6,655 ) 1,698 Income tax expense (benefit) — (23 ) (119 ) 327 (1 ) 184 Net income (loss) 1,514 377 1,600 4,677 (6,654 ) 1,514 Less net loss (income) for noncontrolling interests — — — — — — Net income (loss) attributable to Eaton ordinary shareholders $ 1,514 $ 377 $ 1,600 $ 4,677 $ (6,654 ) $ 1,514 Other comprehensive income (loss) $ (426 ) $ (40 ) $ (407 ) $ (1,012 ) $ 1,459 $ (426 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 1,088 $ 337 $ 1,193 $ 3,665 $ (5,195 ) $ 1,088 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 4,963 $ 5,114 $ 9,199 $ (4,085 ) $ 15,191 Cost of products sold — 3,944 3,753 6,604 (4,080 ) 10,221 Selling and administrative expense 9 1,056 601 1,003 — 2,669 Research and development expense — 139 134 167 — 440 Interest expense (income) - net — 180 15 (14 ) — 181 Gain on sale of a business — 560 — 517 — 1,077 Other expense (income) - net 71 35 (68 ) (14 ) — 24 Equity in loss (earnings) of subsidiaries, net of tax (2,863 ) (554 ) (3,410 ) (3,098 ) 9,925 — Intercompany expense (income) - net 432 (133 ) 1,046 (1,345 ) — — Income (loss) before income taxes 2,351 856 3,043 6,413 (9,930 ) 2,733 Income tax expense (benefit) — 191 28 164 (2 ) 381 Net income (loss) 2,351 665 3,015 6,249 (9,928 ) 2,352 Less net loss (income) for noncontrolling interests — — — (2 ) 1 (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 2,351 $ 665 $ 3,015 $ 6,247 $ (9,927 ) $ 2,351 Other comprehensive income (loss) $ 785 $ 67 $ 787 $ 1,668 $ (2,522 ) $ 785 Total comprehensive income (loss) attributable to Eaton $ 3,136 $ 732 $ 3,802 $ 7,915 $ (12,449 ) $ 3,136 CONDENSED CONSOLIDATING BALANCE SHEETS SEPTEMBER 30, 2018 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ 1 $ 36 $ 14 $ 276 $ — $ 327 Short-term investments — — — 178 — 178 Accounts receivable - net — 532 1,430 2,065 — 4,027 Intercompany accounts receivable 5 1,573 1,901 3,194 (6,673 ) — Inventory — 553 789 1,577 (84 ) 2,835 Prepaid expenses and other current assets — 115 35 333 17 500 Total current assets 6 2,809 4,169 7,623 (6,740 ) 7,867 Property, plant and equipment - net — 839 683 1,924 — 3,446 Other noncurrent assets Goodwill — 1,330 6,705 5,350 — 13,385 Other intangible assets — 131 3,091 1,727 — 4,949 Deferred income taxes — 313 — 236 (308 ) 241 Investment in subsidiaries 15,997 9,689 54,498 25,524 (105,708 ) — Intercompany loans receivable 2,622 3,693 6,987 63,179 (76,481 ) — Other assets — 720 172 848 — 1,740 Total assets $ 18,625 $ 19,524 $ 76,305 $ 106,411 $ (189,237 ) $ 31,628 Liabilities and shareholders’ equity Current liabilities Short-term debt $ 4 $ 65 $ — $ 13 $ — $ 82 Current portion of long-term debt — 426 — — — 426 Accounts payable — 459 458 1,248 — 2,165 Intercompany accounts payable 23 1,255 3,756 1,639 (6,673 ) — Accrued compensation — 106 58 263 — 427 Other current liabilities 1 539 594 1,034 (1 ) 2,167 Total current liabilities 28 2,850 4,866 4,197 (6,674 ) 5,267 Noncurrent liabilities Long-term debt — 5,772 953 8 4 6,737 Pension liabilities — 325 87 748 — 1,160 Other postretirement benefits liabilities — 183 90 71 — 344 Deferred income taxes — 1 480 174 (308 ) 347 Intercompany loans payable 1,843 4,585 68,714 1,339 (76,481 ) — Other noncurrent liabilities — 355 265 364 — 984 Total noncurrent liabilities 1,843 11,221 70,589 2,704 (76,785 ) 9,572 Shareholders’ equity Eaton shareholders' equity 16,754 5,453 850 99,475 (105,778 ) 16,754 Noncontrolling interests — — — 35 — 35 Total equity 16,754 5,453 850 99,510 (105,778 ) 16,789 Total liabilities and equity $ 18,625 $ 19,524 $ 76,305 $ 106,411 $ (189,237 ) $ 31,628 CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 183 $ 18 $ 360 $ — $ 561 Short-term investments — — — 534 — 534 Accounts receivable - net — 482 1,376 2,085 — 3,943 Intercompany accounts receivable 8 2,864 5,117 2,715 (10,704 ) — Inventory — 473 737 1,493 (83 ) 2,620 Prepaid expenses and other current assets — 229 145 277 28 679 Total current assets 8 4,231 7,393 7,464 (10,759 ) 8,337 Property, plant and equipment - net — 859 702 1,941 — 3,502 Other noncurrent assets Goodwill — 1,316 6,705 5,547 — 13,568 Other intangible assets — 138 3,206 1,921 — 5,265 Deferred income taxes — 356 6 215 (324 ) 253 Investment in subsidiaries 15,045 9,466 73,737 39,873 (138,121 ) — Intercompany loans receivable 3,122 7,089 2,909 61,427 (74,547 ) — Other assets — 748 166 784 — 1,698 Total assets $ 18,175 $ 24,203 $ 94,824 $ 119,172 $ (223,751 ) $ 32,623 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ — $ 6 $ — $ 6 Current portion of long-term debt — 542 36 — — 578 Accounts payable — 533 328 1,305 — 2,166 Intercompany accounts payable 4 4,916 4,381 1,403 (10,704 ) — Accrued compensation — 128 65 260 — 453 Other current liabilities 1 566 317 989 (1 ) 1,872 Total current liabilities 5 6,685 5,127 3,963 (10,705 ) 5,075 Noncurrent liabilities Long-term debt — 6,180 976 9 2 7,167 Pension liabilities — 341 89 796 — 1,226 Other postretirement benefits liabilities — 192 96 74 — 362 Deferred income taxes — — 607 255 (324 ) 538 Intercompany loans payable 917 3,808 68,685 1,137 (74,547 ) — Other noncurrent liabilities — 314 273 378 — 965 Total noncurrent liabilities 917 10,835 70,726 2,649 (74,869 ) 10,258 Shareholders’ equity Eaton shareholders' equity 17,253 6,683 18,971 112,523 (138,177 ) 17,253 Noncontrolling interests — — — 37 — 37 Total equity 17,253 6,683 18,971 112,560 (138,177 ) 17,290 Total liabilities and equity $ 18,175 $ 24,203 $ 94,824 $ 119,172 $ (223,751 ) $ 32,623 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (12 ) $ (163 ) $ 394 $ 1,707 $ (88 ) $ 1,838 Investing activities Capital expenditures for property, plant and equipment — (75 ) (74 ) (262 ) — (411 ) Sales (purchases) of short-term — — — 329 — 329 Investments in affiliates — (36 ) — — 36 — Loans to affiliates — (100 ) (84 ) (4,764 ) 4,948 — Repayments of loans from affiliates — 647 957 3,892 (5,496 ) — Proceeds from sale of business — — — — — — Payments for settlement of currency exchange contracts not designated as hedges - net — 11 — (133 ) — (122 ) Other - net — (26 ) 3 (29 ) — (52 ) Net cash provided by (used in) investing activities — 421 802 (967 ) (512 ) (256 ) Financing activities Proceeds from borrowings 4 65 — 11 — 80 Payments on borrowings — (450 ) (35 ) (1 ) — (486 ) Proceeds from borrowings from affiliates 2,671 1,995 182 100 (4,948 ) — Payments on borrowings from affiliates (1,226 ) (2,775 ) (655 ) (840 ) 5,496 — Capital contributions from affiliates — — — 36 (36 ) — Other intercompany financing activities — 777 (687 ) (90 ) — — Cash dividends paid (864 ) — — — — (864 ) Cash dividends paid to affiliates — — — (88 ) 88 — Exercise of employee stock options 28 — — — — 28 Repurchase of shares (600 ) — — — — (600 ) Employee taxes paid from shares withheld — (16 ) (5 ) (3 ) — (24 ) Other - net — (1 ) — (1 ) — (2 ) Net cash provided by (used in) financing activities 13 (405 ) (1,200 ) (876 ) 600 (1,868 ) Effect of currency on cash — — — 52 — 52 Total increase (decrease) in cash 1 (147 ) (4 ) (84 ) — (234 ) Cash at the beginning of the period — 183 18 360 — 561 Cash at the end of the period $ 1 $ 36 $ 14 $ 276 $ — $ 327 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ 528 $ (228 ) $ 1,063 $ 2,036 $ (1,612 ) $ 1,787 Investing activities Capital expenditures for property, plant and equipment — (63 ) (77 ) (211 ) — (351 ) Cash received from (paid for) acquisitions of affiliates — — (92 ) 92 — — Sales (purchases) of short-term — — (50 ) (571 ) — (621 ) Investments in affiliates (90 ) (108 ) — (90 ) 288 — Return of investments in affiliates — — 20 — (20 ) — Loans to affiliates — (17 ) (283 ) (4,471 ) 4,771 — Repayments of loans from affiliates — 291 384 3,478 (4,153 ) — Proceeds from sale of businesses — 330 — 270 — 600 Other - net — (36 ) 1 (28 ) — (63 ) Net cash provided by (used in) investing activities (90 ) 397 (97 ) (1,531 ) 886 (435 ) Financing activities Proceeds from borrowings — 1,000 — — — 1,000 Payments on borrowings — (250 ) (297 ) (6 ) — (553 ) Proceeds from borrowings from affiliates 1,917 1,873 966 15 (4,771 ) — Payments on borrowings from affiliates (822 ) (2,904 ) (352 ) (75 ) 4,153 — Capital contributions from affiliates — — 90 198 (288 ) — Return of capital to affiliates — — — (20 ) 20 — Other intercompany financing activities — 219 (486 ) 267 — — Cash dividends paid (803 ) — — — — (803 ) Cash dividends paid to affiliates — — (803 ) (809 ) 1,612 — Exercise of employee stock options 59 — — — — 59 Repurchase of shares (789 ) — — — — (789 ) Employee taxes paid from shares withheld — (14 ) (4 ) (3 ) — (21 ) Other - net — (4 ) (1 ) (3 ) — (8 ) Net cash provided by (used in) financing activities (438 ) (80 ) (887 ) (436 ) 726 (1,115 ) Effect of currency on cash — — — 11 — 11 Total increase (decrease) in cash — 89 79 80 — 248 Cash at the beginning of the period 1 92 12 438 — 543 Cash at the end of the period $ 1 $ 181 $ 91 $ 518 $ — $ 791 |