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 7 of Eaton's 2018 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 2019 and 2018 , 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, 2019 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 1,744 $ 1,826 $ 2,996 $ (1,252 ) $ 5,314 Cost of products sold — 1,339 1,301 2,127 (1,255 ) 3,512 Selling and administrative expense 2 368 199 316 — 885 Research and development expense — 37 35 75 — 147 Interest expense (income) - net — 59 5 (10 ) — 54 Other expense (income) - net 1 3 2 (8 ) — (2 ) Equity in loss (earnings) of subsidiaries, net of tax (611 ) (217 ) (797 ) (677 ) 2,302 — Intercompany expense (income) - net 7 (50 ) 513 (470 ) — — Income (loss) before income taxes 601 205 568 1,643 (2,299 ) 718 Income tax expense (benefit) — 3 (27 ) 139 1 116 Net income (loss) 601 202 595 1,504 (2,300 ) 602 Less net loss (income) for noncontrolling interests — — — (1 ) — (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 601 $ 202 $ 595 $ 1,503 $ (2,300 ) $ 601 Other comprehensive income (loss) $ (259 ) $ (26 ) $ (268 ) $ (705 ) $ 999 $ (259 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 342 $ 176 $ 327 $ 798 $ (1,301 ) $ 342 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 — 1,419 1,320 2,202 (1,344 ) 3,597 Selling and administrative expense 3 356 197 333 — 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 ) (191 ) (892 ) (433 ) 1,946 — Intercompany expense (income) - net 14 33 579 (626 ) — — Income (loss) before income taxes 416 79 291 1,599 (1,946 ) 439 Income tax expense (benefit) — (10 ) (91 ) 124 — 23 Net income (loss) 416 89 382 1,475 (1,946 ) 416 Less net loss (income) for noncontrolling interests — — — — — — Net income (loss) attributable to Eaton ordinary shareholders $ 416 $ 89 $ 382 $ 1,475 $ (1,946 ) $ 416 Other comprehensive income (loss) $ (98 ) $ (22 ) $ (94 ) $ (240 ) $ 356 $ (98 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 318 $ 67 $ 288 $ 1,235 $ (1,590 ) $ 318 CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net sales $ — $ 5,326 $ 5,548 $ 9,168 $ (3,890 ) $ 16,152 Cost of products sold — 4,150 3,967 6,552 (3,887 ) 10,782 Selling and administrative expense 8 1,089 609 1,003 — 2,709 Research and development expense — 113 110 231 — 454 Interest expense (income) - net — 194 14 (23 ) (2 ) 183 Other expense (income) - net (12 ) 1 (20 ) (4 ) — (35 ) Equity in loss (earnings) of subsidiaries, net of tax (1,785 ) (699 ) (2,359 ) (2,072 ) 6,915 — Intercompany expense (income) - net 30 (48 ) 1,386 (1,368 ) — — Income (loss) before income taxes 1,759 526 1,841 4,849 (6,916 ) 2,059 Income tax expense (benefit) — 18 (62 ) 343 — 299 Net income (loss) 1,759 508 1,903 4,506 (6,916 ) 1,760 Less net loss (income) for noncontrolling interests — — — (1 ) — (1 ) Net income (loss) attributable to Eaton ordinary shareholders $ 1,759 $ 508 $ 1,903 $ 4,505 $ (6,916 ) $ 1,759 Other comprehensive income (loss) $ (222 ) $ (22 ) $ (215 ) $ (612 ) $ 849 $ (222 ) Total comprehensive income (loss) attributable to Eaton ordinary shareholders $ 1,537 $ 486 $ 1,688 $ 3,893 $ (6,067 ) $ 1,537 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 — 4,198 3,845 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 ) (628 ) (2,588 ) (1,716 ) 6,463 — Intercompany expense (income) - net 31 35 1,623 (1,689 ) — — Income (loss) before income taxes 1,514 271 1,419 4,960 (6,466 ) 1,698 Income tax expense (benefit) — (23 ) (119 ) 327 (1 ) 184 Net income (loss) 1,514 294 1,538 4,633 (6,465 ) 1,514 Less net loss (income) for noncontrolling interests — — — — — — Net income (loss) attributable to Eaton ordinary shareholders $ 1,514 $ 294 $ 1,538 $ 4,633 $ (6,465 ) $ 1,514 Other comprehensive income (loss) $ (426 ) $ (37 ) $ (394 ) $ (1,012 ) $ 1,443 $ (426 ) Total comprehensive income (loss) attributable to Eaton $ 1,088 $ 257 $ 1,144 $ 3,621 $ (5,022 ) $ 1,088 CONDENSED CONSOLIDATING BALANCE SHEETS SEPTEMBER 30, 2019 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ — $ 222 $ — $ 327 $ — $ 549 Short-term investments — — — 281 — 281 Accounts receivable - net — 475 1,289 2,023 — 3,787 Intercompany accounts receivable 9 855 1,957 2,681 (5,502 ) — Inventory — 577 857 1,546 (79 ) 2,901 Prepaid expenses and other current assets — 100 32 347 15 494 Total current assets 9 2,229 4,135 7,205 (5,566 ) 8,012 Property, plant and equipment - net — 851 669 1,963 — 3,483 Other noncurrent assets Goodwill — 1,330 6,705 5,302 — 13,337 Other intangible assets — 123 2,941 1,593 — 4,657 Operating lease assets — 159 62 223 — 444 Deferred income taxes — 351 — 278 (335 ) 294 Investment in subsidiaries 16,939 26,627 73,052 27,306 (143,924 ) — Intercompany loans receivable 9 5,736 7,334 60,233 (73,312 ) — Other assets — 778 159 731 — 1,668 Total assets $ 16,957 $ 38,184 $ 95,057 $ 104,834 $ (223,137 ) $ 31,895 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ — $ — $ 2 $ — $ 2 Current portion of long-term debt — 4 — 2 — 6 Accounts payable — 494 508 1,288 — 2,290 Intercompany accounts payable 9 1,355 2,981 1,157 (5,502 ) — Accrued compensation — 99 59 263 — 421 Other current liabilities 1 588 269 1,086 (2 ) 1,942 Total current liabilities 10 2,540 3,817 3,798 (5,504 ) 4,661 Noncurrent liabilities Long-term debt — 5,900 2,107 6 — 8,013 Pension liabilities — 378 127 734 — 1,239 Other postretirement benefits liabilities — 167 82 73 — 322 Operating lease liabilities — 116 47 170 — 333 Deferred income taxes — — 458 186 (335 ) 309 Intercompany loans payable 1,099 5,272 65,822 1,119 (73,312 ) — Other noncurrent liabilities — 454 304 360 — 1,118 Total noncurrent liabilities 1,099 12,287 68,947 2,648 (73,647 ) 11,334 Shareholders’ equity Eaton shareholders' equity 15,848 23,357 22,293 98,336 (143,986 ) 15,848 Noncontrolling interests — — — 52 — 52 Total equity 15,848 23,357 22,293 98,388 (143,986 ) 15,900 Total liabilities and equity $ 16,957 $ 38,184 $ 95,057 $ 104,834 $ (223,137 ) $ 31,895 CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2018 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Assets Current assets Cash $ 1 $ 21 $ — $ 261 $ — $ 283 Short-term investments — — — 157 — 157 Accounts receivable - net — 483 1,400 1,975 — 3,858 Intercompany accounts receivable — 1,575 1,851 2,968 (6,394 ) — Inventory — 540 766 1,555 (76 ) 2,785 Prepaid expenses and other current assets — 107 32 354 14 507 Total current assets 1 2,726 4,049 7,270 (6,456 ) 7,590 Property, plant and equipment - net — 843 678 1,946 — 3,467 Other noncurrent assets Goodwill — 1,330 6,705 5,293 — 13,328 Other intangible assets — 128 3,054 1,664 — 4,846 Deferred income taxes — 340 — 288 (335 ) 293 Investment in subsidiaries 16,476 25,956 71,334 25,557 (139,323 ) — Intercompany loans receivable 1,508 5,912 8,406 59,078 (74,904 ) — Other assets — 746 117 705 — 1,568 Total assets $ 17,985 $ 37,981 $ 94,343 $ 101,801 $ (221,018 ) $ 31,092 Liabilities and shareholders’ equity Current liabilities Short-term debt $ — $ 388 $ — $ 26 $ — $ 414 Current portion of long-term debt — 338 — 1 — 339 Accounts payable — 476 416 1,238 — 2,130 Intercompany accounts payable 32 1,127 3,206 2,029 (6,394 ) — Accrued compensation — 135 71 251 — 457 Other current liabilities 30 525 259 1,002 (2 ) 1,814 Total current liabilities 62 2,989 3,952 4,547 (6,396 ) 5,154 Noncurrent liabilities Long-term debt — 5,814 945 7 2 6,768 Pension liabilities — 383 130 791 — 1,304 Other postretirement benefits liabilities — 166 83 72 — 321 Deferred income taxes — 1 508 175 (335 ) 349 Intercompany loans payable 1,816 5,182 66,507 1,399 (74,904 ) — Other noncurrent liabilities — 389 291 374 — 1,054 Total noncurrent liabilities 1,816 11,935 68,464 2,818 (75,237 ) 9,796 Shareholders’ equity Eaton shareholders' equity 16,107 23,057 21,927 94,401 (139,385 ) 16,107 Noncontrolling interests — — — 35 — 35 Total equity 16,107 23,057 21,927 94,436 (139,385 ) 16,142 Total liabilities and equity $ 17,985 $ 37,981 $ 94,343 $ 101,801 $ (221,018 ) $ 31,092 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 Eaton Corporation plc Eaton Corporation Guarantors Other subsidiaries Consolidating adjustments Total Net cash provided by (used in) operating activities $ (67 ) $ 980 $ 415 $ 1,186 $ — $ 2,514 Investing activities Capital expenditures for property, plant and equipment — (74 ) (88 ) (279 ) — (441 ) Cash paid for acquisitions of businesses, net of cash acquired — — (30 ) (247 ) — (277 ) Sales (purchases) of short-term — — — (132 ) — (132 ) Loans to affiliates — (470 ) (280 ) (5,044 ) 5,794 — Repayments of loans from affiliates — 663 — 3,156 (3,819 ) — Proceeds (payments) for settlement of currency exchange contracts not designated as hedges - net — — — 26 — 26 Other - net — (21 ) 32 (19 ) — (8 ) Net cash provided by (used in) investing activities — 98 (366 ) (2,539 ) 1,975 (832 ) Financing activities Proceeds from borrowings — — 1,232 — — 1,232 Payments on borrowings — (726 ) — (31 ) — (757 ) Proceeds from borrowings from affiliates 1,927 2,689 428 750 (5,794 ) — Payments on borrowings from affiliates (16 ) (2,781 ) (458 ) (564 ) 3,819 — Other intercompany financing activities — (23 ) (1,239 ) 1,262 — — Cash dividends paid (907 ) — — — — (907 ) Exercise of employee stock options 40 — — — — 40 Repurchase of shares (978 ) — — — — (978 ) Employee taxes paid from shares withheld — (36 ) (6 ) (3 ) — (45 ) Other - net — — (6 ) (2 ) — (8 ) Net cash provided by (used in) financing activities 66 (877 ) (49 ) 1,412 (1,975 ) (1,423 ) Effect of currency on cash — — — 7 — 7 Total increase (decrease) in cash (1 ) 201 — 66 — 266 Cash at the beginning of the period 1 21 — 261 — 283 Cash at the end of the period $ — $ 222 $ — $ 327 $ — $ 549 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 $ (11 ) $ (174 ) $ 393 $ 1,718 $ (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 — 647 956 3,893 (5,496 ) — Proceeds (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 — 421 801 (966 ) (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 1,995 183 99 (4,948 ) — Payments on borrowings from affiliates (1,227 ) (2,775 ) (654 ) (840 ) 5,496 — Capital contributions from affiliates — — — 36 (36 ) — Other intercompany financing activities — 788 (687 ) (101 ) — — 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 12 (394 ) (1,198 ) (888 ) 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 |