NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Amounts are in millions unless indicated otherwise (per share data assume dilution).
|
|
Note 1.
|
BASIS OF PRESENTATION
|
The accompanying unaudited condensed consolidated financial statements of Eaton Corporation plc (Eaton or the Company) have been prepared in accordance with generally accepted accounting principles for interim financial information, the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by United States generally accepted accounting principles (US GAAP) for complete financial statements. However, in the opinion of management, all adjustments (consisting of normal recurring accruals) have been made that are necessary for a fair presentation of the condensed consolidated financial statements for the interim periods.
This Form 10-Q should be read in conjunction with the consolidated financial statements and related notes included in Eaton’s
2016
Form 10-K. The interim period results are not necessarily indicative of the results to be expected for the full year. Management has evaluated subsequent events through the date this Form 10-Q was filed with the Securities and Exchange Commission.
During the first quarter of 2017, the Company adopted Accounting Standards Update 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, (ASU 2016-09). Upon adoption, the Company recorded deferred tax assets of
$48
for all excess tax benefits that had not been previously recognized. This was accomplished through a cumulative-effect adjustment to retained earnings. ASU 2016-09 also requires that all excess tax benefits and deficiencies generated in the current and future periods be recorded as income tax benefit or expense in the reporting period in which they occur. These excess tax benefits and deficiencies, which were previously required to be presented as financing activities on the Company’s Condensed Consolidated Statements of Cash Flows, are now classified as operating activities prospectively. The Company also reclassified
$21
and
$17
for the first six months of 2017 and 2016, respectively, from operating activities to financing activities on the Company’s Condensed Consolidated Statements of Cash Flows for withholding payments made to taxing authorities from shares withheld from employees. The Company will continue to estimate forfeitures as part of recording equity-based compensation expense.
Certain prior year amounts have been reclassified to conform to the current year presentation.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update 2014-09, Revenue from Contracts with Customers (ASU 2014-09). This accounting standard supersedes all existing US GAAP revenue recognition guidance. Under ASU 2014-09, a company will recognize revenue when it transfers the control of promised goods or services to customers in an amount that reflects the consideration which the company expects to collect in exchange for those goods or services. ASU 2014-09 will require additional disclosures in the notes to the consolidated financial statements and is effective for annual and interim reporting periods beginning after December 15, 2016. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers: Deferral of the Effective Date (ASU 2015-14). This accounting standard defers the effective date of ASU 2014-09 for one year and permits early adoption as of the original effective date.
A cross-functional implementation team has been established consisting of representatives from all of our business segments to review current accounting policies and practices to identify potential differences that would result from applying the requirements of the new standard to revenue contracts. The implementation team performed a review of samples of customer contracts across the Company’s significant revenue streams. Based on this evaluation, most of the revenue streams will be recorded consistently under both the current and new standards. Certain revenue streams will move from point-in-time or multiple elements to over time because of the continuous transfer of control to customers. The Company is also in the process of identifying and implementing the appropriate changes to business processes and controls to support recognition and disclosure under the new standard, including evaluating new qualitative and quantitative disclosures that will include information on the nature, amount, timing and significant judgments impacting revenue from contracts with customers. Eaton plans to adopt the standard as of the first quarter of 2018 using the modified retrospective approach and will record a cumulative adjustment to equity for open contracts as of January 1, 2018. Eaton is continuing to evaluate the impact of ASU 2014-09 and an estimate of the impact to the consolidated financial statements cannot be made at this time.
In February 2016, the Financial Accounting Standards Board issued Accounting Standards Update 2016-02, Leases (Topic 842), (ASU 2016-02). This accounting standard requires that a lessee recognize a lease asset and a lease liability on its balance sheet for all leases, including operating leases, with a term greater than 12 months. ASU 2016-02 will require additional disclosures in the notes to the consolidated financial statements and is effective for annual and interim reporting periods beginning after December 15, 2018. Eaton is evaluating the impact of ASU 2016-02 and an estimate of the impact to the consolidated financial statements cannot be made at this time.
|
|
Note 2.
|
FORMATION OF A JOINT VENTURE
|
On July 31, 2017, Eaton and Cummins, Inc. formed a joint venture for automated transmissions for heavy-duty and medium-duty commercial vehicles. The joint venture is named Eaton Cummins Automated Transmission Technologies. Cummins, Inc. and Eaton each own
50%
of the new joint venture. Eaton will account for the joint venture on the equity method of accounting. Eaton received
$600
in cash from Cummins, Inc. for a
50%
interest in the joint venture. The Company is currently assessing the impact of the transaction to the consolidated financial statements.
|
|
Note 3.
|
ACQUISITION INTEGRATION CHARGES
|
Eaton incurs integration charges related to acquired businesses. A summary of these charges follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Electrical Products
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
1
|
|
Electrical Systems and Services
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Total acquisition integration charges before income taxes
|
1
|
|
|
1
|
|
|
2
|
|
|
2
|
|
Income taxes
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
Total after income taxes
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
Per ordinary share - diluted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Business segment acquisition integration charges in
2017
related to the integration of Ephesus Lighting, Inc. (Ephesus), which was acquired in 2015. The charges associated with Ephesus were included in Selling and administrative expense. Business segment acquisition integration charges in 2016 related to the integration of Ephesus and Oxalis Group Ltd. (Oxalis), which was acquired in 2015. The charges associated with Ephesus and Oxalis were included in Selling and administrative expense and Cost of products sold, respectively. In Business Segment Information, the charges reduced Operating profit of the related business segment. See Note 13 for additional information about business segments.
|
|
Note 4.
|
RESTRUCTURING CHARGES
|
During 2015, Eaton announced its commitment to undertake actions to reduce its cost structure in all business segments and at corporate. Restructuring charges incurred for the three and six months ended
June 30, 2017
, were
$33
and
$53
, respectively, and were
$35
and
$98
for the three and six months ended
June 30, 2016
, respectively. The charges associated with restructuring activities are anticipated to be
$100
in
2017
.
A summary of restructuring charges by type follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Workforce reductions
|
$
|
17
|
|
|
$
|
20
|
|
|
$
|
25
|
|
|
$
|
77
|
|
Plant closings and other
|
16
|
|
|
15
|
|
|
28
|
|
|
21
|
|
Total
|
$
|
33
|
|
|
$
|
35
|
|
|
$
|
53
|
|
|
$
|
98
|
|
A summary of restructuring charges by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Electrical Products
|
$
|
11
|
|
|
$
|
9
|
|
|
$
|
14
|
|
|
$
|
26
|
|
Electrical Systems & Services
|
5
|
|
|
3
|
|
|
7
|
|
|
13
|
|
Hydraulics
|
8
|
|
|
18
|
|
|
17
|
|
|
34
|
|
Aerospace
|
—
|
|
|
—
|
|
|
1
|
|
|
4
|
|
Vehicle
|
3
|
|
|
5
|
|
|
5
|
|
|
17
|
|
Corporate
|
6
|
|
|
—
|
|
|
9
|
|
|
4
|
|
Total
|
$
|
33
|
|
|
$
|
35
|
|
|
$
|
53
|
|
|
$
|
98
|
|
A summary of liabilities related to workforce reductions, plant closings and other associated costs announced in 2015 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Workforce reductions
|
|
Plant closings and other
|
|
Total
|
Balance at December 31, 2015
|
$
|
54
|
|
|
$
|
—
|
|
|
$
|
54
|
|
Liability recognized
|
177
|
|
|
34
|
|
|
211
|
|
Payments
|
(116
|
)
|
|
(13
|
)
|
|
(129
|
)
|
Other adjustments
|
(2
|
)
|
|
(20
|
)
|
|
(22
|
)
|
Balance at December 31, 2016
|
113
|
|
|
1
|
|
|
114
|
|
Liability recognized
|
25
|
|
|
28
|
|
|
53
|
|
Payments
|
(56
|
)
|
|
(15
|
)
|
|
(71
|
)
|
Other adjustments
|
(3
|
)
|
|
(9
|
)
|
|
(12
|
)
|
Balance at June 30, 2017
|
$
|
79
|
|
|
$
|
5
|
|
|
$
|
84
|
|
These charges were included in Cost of products sold, Selling and administrative expenses or Other income-net, as appropriate. In Business Segment Information, the charges reduced Operating profit of the related business segment. See Note 13 for additional information about business segments.
Change in the carrying amount of goodwill by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electrical
Products
|
|
Electrical
Systems and
Services
|
|
Hydraulics
|
|
Aerospace
|
|
Vehicle
|
|
Total
|
December 31, 2016
|
|
$
|
6,497
|
|
|
$
|
4,203
|
|
|
$
|
1,221
|
|
|
$
|
938
|
|
|
$
|
342
|
|
|
$
|
13,201
|
|
Translation
|
|
166
|
|
|
79
|
|
|
24
|
|
|
5
|
|
|
3
|
|
|
277
|
|
June 30, 2017
|
|
$
|
6,663
|
|
|
$
|
4,282
|
|
|
$
|
1,245
|
|
|
$
|
943
|
|
|
$
|
345
|
|
|
$
|
13,478
|
|
Note 6. RETIREMENT BENEFITS PLANS
The components of retirement benefits expense follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
pension benefit expense
|
|
Non-United States
pension benefit expense
|
|
Other postretirement
benefits expense
|
|
|
Three months ended June 30
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Service cost
|
$
|
24
|
|
|
$
|
27
|
|
|
$
|
18
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Interest cost
|
31
|
|
|
32
|
|
|
14
|
|
|
16
|
|
|
4
|
|
|
5
|
|
|
Expected return on plan assets
|
(61
|
)
|
|
(62
|
)
|
|
(23
|
)
|
|
(24
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
Amortization
|
21
|
|
|
23
|
|
|
12
|
|
|
8
|
|
|
(3
|
)
|
|
(2
|
)
|
|
|
15
|
|
|
20
|
|
|
21
|
|
|
17
|
|
|
—
|
|
|
2
|
|
|
Settlements and special termination benefits
|
17
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total expense
|
$
|
32
|
|
|
$
|
38
|
|
|
$
|
21
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
|
|
|
|
United States
pension benefit expense
|
|
Non-United States
pension benefit expense
|
|
Other postretirement
benefits expense
|
|
|
Six months ended June 30
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Service cost
|
$
|
48
|
|
|
$
|
55
|
|
|
$
|
35
|
|
|
$
|
33
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
Interest cost
|
62
|
|
|
63
|
|
|
27
|
|
|
32
|
|
|
7
|
|
|
9
|
|
|
Expected return on plan assets
|
(122
|
)
|
|
(125
|
)
|
|
(46
|
)
|
|
(48
|
)
|
|
(2
|
)
|
|
(3
|
)
|
|
Amortization
|
41
|
|
|
46
|
|
|
25
|
|
|
17
|
|
|
(6
|
)
|
|
(4
|
)
|
|
|
29
|
|
|
39
|
|
|
41
|
|
|
34
|
|
|
—
|
|
|
4
|
|
|
Settlements and special termination benefits
|
34
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total expense
|
$
|
63
|
|
|
$
|
78
|
|
|
$
|
41
|
|
|
$
|
34
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
|
Note 7.
|
LEGAL CONTINGENCIES
|
Eaton is subject to a broad range of claims, administrative and legal proceedings such as lawsuits that relate to contractual allegations, tax audits, patent infringement, personal injuries, antitrust matters and employment-related matters. Eaton is also subject to asbestos claims from historic products which may have contained asbestos. Insurance may cover some of the costs associated with these claims and proceedings. Although it is not possible to predict with certainty the outcome or cost of these matters, the Company believes they will not have a material adverse effect on the consolidated financial statements.
In December 2010, a Brazilian court held that a judgment obtained by a Brazilian company, Raysul, against another Brazilian company, Saturnia, which was sold by Eaton in 2006, could be enforced against Eaton Ltda. The judgment was based on an alleged violation of an agency agreement between Raysul and Saturnia. At March 31, 2016, the Company had a total accrual of
100
Brazilian Reais related to this matter (
$31
based on June 2016 exchange rates). In June 2016, Eaton signed a settlement agreement and resolved the matter, which did not have a material impact on the consolidated financial statements.
The effective income tax rate for
second
quarter and first six months of
2017
was expense of
10%
and
8%
, respectively, compared to expense of
11%
and
10%
for the
second
quarter and first six months of
2016
. The decreases in the effective tax rate in the
second
quarter and the first six months of
2017
were due to the resolution of tax contingencies in lower tax jurisdictions and the excess tax benefits recognized for employee share-based payments pursuant to the adoption of ASU 2016-09 as discussed in Note 1.
On July 26, 2017, the United States Tax Court issued a ruling in the previously-disclosed dispute between Eaton Corporation, a subsidiary of the Company ( “Eaton Corp”) and the Internal Revenue Service (the "IRS"). As the Company has previously disclosed, the IRS issued a Notice in 2011 for Eaton Corp’s 2005 and 2006 tax years proposing assessments of
$75
million in additional taxes plus
$52
million in penalties related primarily to transfer pricing adjustments for products manufactured in Eaton Corp’s facilities in Puerto Rico and the Dominican Republic and sold to affiliated companies located in the U.S. As previously disclosed, the IRS also proposed adjustments related to the same transfer pricing issue in another Notice issued in 2014 for the 2007 through 2010 tax years. Eaton Corp has set its transfer prices for products sold between these affiliates at the same prices that it sells such products to third parties as required by two successive Advance Pricing Agreements (APAs) Eaton Corp entered into with the IRS. The IRS cancelled the APAs and made the proposed adjustments in the 2011 and 2014 Notices, which Eaton Corp disputed in the Tax Court. The Tax Court case involved both whether the APAs should be enforced and, if not, the appropriate transfer pricing methodology. The Tax Court held a trial for the 2005 and 2006 tax years, the outcome of which also applies to the transfer pricing matter in the 2007 through 2010 tax years.
The Tax Court agreed with Eaton Corp that the IRS must abide by the terms of the APAs for the tax years 2005-06, a finding that is also applicable to the 2007-2010 years. The Tax Court’s ruling on the APAs is not expected to have a material impact on Eaton’s consolidated financial statements.
On October 22, 2013, Eaton's Board of Directors adopted a share repurchase program (the 2013 Program). Under the 2013 Program, the ordinary shares were expected to be repurchased over time, depending on market conditions, the market price of ordinary shares, capital levels, and other considerations. During the first quarter of
2016
,
1.5 million
ordinary shares were repurchased under the 2013 Program in the open market at a total cost of
$82
. On February 24, 2016, the Board of Directors approved a new share repurchase program for share repurchases up to
$2,500
of ordinary shares (2016 Program). Under the 2016 Program, the ordinary shares are expected to be repurchased over time, depending on market conditions, the market price of ordinary shares, capital levels, and other considerations. During the three and six months ended
June 30, 2017
,
2.7 million
and
6.3 million
ordinary shares, respectively, were repurchased under the 2016 Program in the open market at a total cost of
$210
and
$465
, respectively. During the three and six months ended June 30, 2016,
3.7 million
and
4.0 million
ordinary shares, respectively, were repurchased under the 2016 Program in the open market at a total cost of
$224
and
$242
, respectively.
The changes in Shareholders’ equity follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eaton
shareholders’
equity
|
|
Noncontrolling
interests
|
|
Total
equity
|
Balance at December 31, 2016
|
$
|
14,897
|
|
|
$
|
44
|
|
|
$
|
14,941
|
|
Cumulative-effect adjustment upon adoption of ASU 2016-09
|
48
|
|
|
—
|
|
|
48
|
|
Net income
|
947
|
|
|
1
|
|
|
948
|
|
Other comprehensive income
|
586
|
|
|
—
|
|
|
586
|
|
Cash dividends paid
|
(537
|
)
|
|
(3
|
)
|
|
(540
|
)
|
Issuance of shares under equity-based compensation plans - net
|
76
|
|
|
—
|
|
|
76
|
|
Repurchase of shares
|
(465
|
)
|
|
—
|
|
|
(465
|
)
|
Balance at June 30, 2017
|
$
|
15,552
|
|
|
$
|
42
|
|
|
$
|
15,594
|
|
The changes in Accumulated other comprehensive loss follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation and related hedging instruments
|
|
Pensions and other postretirement benefits
|
|
Cash flow
hedges
|
|
Total
|
Balance at December 31, 2016
|
$
|
(3,062
|
)
|
|
$
|
(1,380
|
)
|
|
$
|
(6
|
)
|
|
$
|
(4,448
|
)
|
Other comprehensive (loss) income
before reclassifications
|
548
|
|
|
(27
|
)
|
|
(3
|
)
|
|
518
|
|
Amounts reclassified from Accumulated other
comprehensive loss (income)
|
—
|
|
|
64
|
|
|
4
|
|
|
68
|
|
Net current-period Other comprehensive
income (loss)
|
548
|
|
|
37
|
|
|
1
|
|
|
586
|
|
Balance at June 30, 2017
|
$
|
(2,514
|
)
|
|
$
|
(1,343
|
)
|
|
$
|
(5
|
)
|
|
$
|
(3,862
|
)
|
The reclassifications out of Accumulated other comprehensive loss follow:
|
|
|
|
|
|
|
|
Six months ended June 30, 2017
|
|
Consolidated statements
of income classification
|
Amortization of defined benefit pensions and other postretirement benefits items
|
|
|
|
Actuarial loss and prior service cost
|
$
|
(94
|
)
|
1
|
|
Tax benefit
|
30
|
|
|
|
Total, net of tax
|
(64
|
)
|
|
|
|
|
|
|
Gains and (losses) on cash flow hedges
|
|
|
|
Currency exchange contracts
|
(5
|
)
|
|
Cost of products sold
|
Tax benefit
|
1
|
|
|
|
Total, net of tax
|
(4
|
)
|
|
|
|
|
|
|
Total reclassifications for the period
|
$
|
(68
|
)
|
|
|
1
These components of Accumulated other comprehensive loss are included in the computation of net periodic benefit cost. See Note 6 for additional information about pension and other postretirement benefits items.
Net Income Per Share Attributable to Eaton Ordinary Shareholders
A summary of the calculation of net income per share attributable to Eaton ordinary shareholders follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
(Shares in millions)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net income attributable to Eaton ordinary shareholders
|
$
|
515
|
|
|
$
|
491
|
|
|
$
|
947
|
|
|
$
|
895
|
|
|
|
|
|
|
|
|
|
Weighted-average number of ordinary shares outstanding - diluted
|
448.6
|
|
|
458.3
|
|
|
449.8
|
|
|
459.0
|
|
Less dilutive effect of equity-based compensation
|
2.3
|
|
|
1.3
|
|
|
2.3
|
|
|
1.2
|
|
Weighted-average number of ordinary shares outstanding - basic
|
446.3
|
|
|
457.0
|
|
|
447.5
|
|
|
457.8
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to Eaton ordinary shareholders
|
|
|
|
|
|
|
|
Diluted
|
$
|
1.15
|
|
|
$
|
1.07
|
|
|
$
|
2.10
|
|
|
$
|
1.95
|
|
Basic
|
1.15
|
|
|
1.08
|
|
|
2.12
|
|
|
1.96
|
|
For the
second
quarter and first six months of
2017
,
0.2 million
and
0.7 million
stock options, respectively, were excluded from the calculation of diluted net income per share attributable to Eaton ordinary shareholders because the exercise price of the options exceeded the average market price of the ordinary shares during the period and their effect, accordingly, would have been antidilutive. For the second quarter and first six months of 2016,
1.5 million
and
1.9 million
stock options, respectively, were excluded from the calculation of diluted net income per share attributable to Eaton ordinary shareholders because the exercise price of the options exceeded the average market price of the ordinary shares during the period and their effect, accordingly, would have been antidilutive.
|
|
Note 10.
|
FAIR VALUE MEASUREMENTS
|
Fair value is measured based on an exit price, representing the amount that would be received to sell an asset or paid to satisfy a liability in an orderly transaction between market participants. Fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, a fair value hierarchy is established, which categorizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
A summary of financial instruments recognized at fair value, and the fair value measurements used, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
June 30, 2017
|
|
|
|
|
|
|
|
Cash
|
$
|
312
|
|
|
$
|
312
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Short-term investments
|
525
|
|
|
525
|
|
|
—
|
|
|
—
|
|
Net derivative contracts
|
64
|
|
|
—
|
|
|
64
|
|
|
—
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
Cash
|
$
|
543
|
|
|
$
|
543
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Short-term investments
|
203
|
|
|
203
|
|
|
—
|
|
|
—
|
|
Net derivative contracts
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
Eaton values its financial instruments using an industry standard market approach, in which prices and other relevant information is generated by market transactions involving identical or comparable assets or liabilities. No financial instruments were measured using unobservable inputs.
Other Fair Value Measurements
Long-term debt and the current portion of long-term debt had a carrying value of
$7,759
and fair value of
$8,093
at
June 30, 2017
compared to
$8,263
and
$8,477
, respectively, at
December 31, 2016
. The fair value of Eaton's debt instruments were estimated using prevailing market interest rates on debt with similar creditworthiness, terms and maturities, and are considered a Level 2 fair value measurement.
|
|
Note 11.
|
DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
|
In the normal course of business, Eaton is exposed to certain risks related to fluctuations in interest rates, currency exchange rates and commodity prices. The Company uses various derivative and non-derivative financial instruments, primarily interest rate swaps, currency forward exchange contracts, currency swaps and, to a lesser extent, commodity contracts, to manage risks from these market fluctuations. The instruments used by Eaton are straightforward, non-leveraged instruments. The counterparties to these instruments are financial institutions with strong credit ratings. Eaton maintains control over the size of positions entered into with any one counterparty and regularly monitors the credit rating of these institutions. Such instruments are not purchased and sold for trading purposes.
Derivative financial instruments are accounted for at fair value and recognized as assets or liabilities in the Condensed Consolidated Balance Sheets. Accounting for the gain or loss resulting from the change in the fair value of the derivative financial instrument depends on whether it has been designated, and is effective, as part of a hedging relationship and, if so, as to the nature of the hedging activity. Eaton formally documents all relationships between derivative financial instruments accounted for as designated hedges and the hedged item, as well as its risk-management objective and strategy for undertaking the hedge transaction. This process includes linking derivative financial instruments to a recognized asset or liability, specific firm commitment, forecasted transaction, or net investment in a foreign operation. These financial instruments can be designated as:
|
|
•
|
Hedges of the change in the fair value of a recognized fixed-rate asset or liability, or the firm commitment to acquire such an asset or liability (a fair value hedge); for these hedges, the gain or loss from the derivative financial instrument, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, are recognized in income during the period of change in fair value.
|
|
|
•
|
Hedges of the variable cash flows of a recognized variable-rate asset or liability, or the forecasted acquisition of such an asset or liability (a cash flow hedge); for these hedges, the effective portion of the gain or loss from the derivative financial instrument is recognized in Accumulated other comprehensive loss and reclassified to income in the same period when the gain or loss on the hedged item is included in income.
|
|
|
•
|
Hedges of the currency exposure related to a net investment in a foreign operation (a net investment hedge); for these hedges, the effective portion of the gain or loss from the derivative financial instrument is recognized in Accumulated other comprehensive loss and reclassified to income in the same period when the gain or loss related to the net investment in the foreign operation is included in income.
|
The gain or loss from a derivative financial instrument designated as a hedge that is effective is classified in the same line of the Consolidated Statements of Income as the offsetting loss or gain on the hedged item. The change in fair value of a derivative financial instrument that is not effective as a hedge is immediately recognized in income.
For derivatives that are not designated as a hedge, any gain or loss is immediately recognized in income. The majority of derivatives used in this manner relate to risks resulting from assets or liabilities denominated in a foreign currency and certain commodity contracts that arise in the normal course of business. Gains and losses associated with commodity hedge contracts are classified in Cost of products sold.
Eaton uses certain of its debt denominated in foreign currency to hedge portions of its net investments in foreign operations against foreign currency exposure (net investment hedges). Foreign currency denominated debt designated as non-derivative net investment hedging instruments on an after-tax basis was
$89
at
June 30, 2017
and
$86
at
December 31, 2016
, and designated on a pre-tax basis was
$620
at
June 30, 2017
and
$572
at
December 31, 2016
.
Derivative Financial Statement Impacts
The fair value of derivative financial instruments recognized in the Condensed Consolidated Balance Sheets follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional
amount
|
|
Other
current
assets
|
|
Other
noncurrent
assets
|
|
Other
current
liabilities
|
|
Other
noncurrent
liabilities
|
|
Type of
hedge
|
|
Term
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-to-floating interest rate
swaps
|
$
|
3,715
|
|
|
$
|
3
|
|
|
$
|
60
|
|
|
$
|
1
|
|
|
$
|
7
|
|
|
Fair value
|
|
4 months to 18 years
|
Forward starting floating-to-fixed
interest rate swaps
|
450
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
1
|
|
|
Cash flow
|
|
10 years
|
Interest rate locks
|
350
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Cash flow
|
|
10 to 30 years
|
Currency exchange contracts
|
849
|
|
|
6
|
|
|
2
|
|
|
21
|
|
|
8
|
|
|
Cash flow
|
|
1 to 36 months
|
Total
|
|
|
$
|
9
|
|
|
$
|
77
|
|
|
$
|
22
|
|
|
$
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as
hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency exchange contracts
|
$
|
2,626
|
|
|
$
|
43
|
|
|
|
|
$
|
26
|
|
|
|
|
|
|
1 to 12 months
|
Commodity contracts
|
4
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
|
1 to 12 months
|
Total
|
|
|
$
|
43
|
|
|
|
|
|
$
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-to-floating interest rate
swaps
|
$
|
3,765
|
|
|
$
|
1
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
Fair value
|
|
3 months to 18 years
|
Forward starting floating-to-fixed
interest rate swaps
|
450
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
1
|
|
|
Cash flow
|
|
11 years
|
Currency exchange contracts
|
802
|
|
|
11
|
|
|
1
|
|
|
22
|
|
|
17
|
|
|
Cash flow
|
|
1 to 36 months
|
Total
|
|
|
$
|
12
|
|
|
$
|
85
|
|
|
$
|
22
|
|
|
$
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as
hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency exchange contracts
|
$
|
5,333
|
|
|
$
|
31
|
|
|
|
|
$
|
85
|
|
|
|
|
|
|
1 to 12 months
|
Commodity contracts
|
10
|
|
|
2
|
|
|
|
|
—
|
|
|
|
|
|
|
1 to 12 months
|
Total
|
|
|
$
|
33
|
|
|
|
|
|
$
|
85
|
|
|
|
|
|
|
|
|
The currency exchange contracts shown in the table above as derivatives not designated as hedges are primarily contracts entered into to manage currency volatility or exposure on intercompany sales and loans. While Eaton does not elect hedge accounting treatment for these derivatives, Eaton targets managing
100%
of the intercompany balance sheet exposure to minimize the effect of currency volatility related to the movement of goods and services in the normal course of its operations. This activity represents the great majority of these currency exchange contracts.
The impact of derivative instruments to the Consolidated Statement of Income and Comprehensive Income follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) recognized in
other comprehensive
(loss) income
|
|
Location of gain (loss)
reclassified from
Accumulated other
comprehensive loss
|
|
Gain (loss) reclassified
from Accumulated other
comprehensive loss
|
|
Three months ended
June 30
|
|
|
|
Three months ended
June 30
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
Derivatives designated as
cash flow hedges
|
|
|
|
|
|
|
|
|
|
Forward starting floating-to-fixed
interest rate swaps
|
$
|
(5
|
)
|
|
$
|
(10
|
)
|
|
Interest expense - net
|
|
$
|
—
|
|
|
$
|
—
|
|
Currency exchange contracts
|
2
|
|
|
(10
|
)
|
|
Cost of products sold
|
|
(1
|
)
|
|
(2
|
)
|
Total
|
$
|
(3
|
)
|
|
$
|
(20
|
)
|
|
|
|
$
|
(1
|
)
|
|
$
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) recognized in
other comprehensive
(loss) income
|
|
Location of gain (loss)
reclassified from
Accumulated other
comprehensive loss
|
|
Gain (loss) reclassified
from Accumulated other
comprehensive loss
|
|
Six months ended
June 30
|
|
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
Derivatives designated as cash
flow hedges
|
|
|
|
|
|
|
|
|
|
Forward starting floating-to-fixed
interest rate swaps
|
$
|
(5
|
)
|
|
$
|
(19
|
)
|
|
Interest expense - net
|
|
$
|
—
|
|
|
$
|
—
|
|
Currency exchange contracts
|
1
|
|
|
(32
|
)
|
|
Cost of products sold
|
|
(5
|
)
|
|
1
|
|
Total
|
$
|
(4
|
)
|
|
$
|
(51
|
)
|
|
|
|
$
|
(5
|
)
|
|
$
|
1
|
|
Amounts recognized in net income follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
|
|
Fixed-to-floating interest rate swaps
|
$
|
8
|
|
|
$
|
30
|
|
|
$
|
(3
|
)
|
|
$
|
106
|
|
Related long-term debt converted to floating interest
rates by interest rate swaps
|
(8
|
)
|
|
(30
|
)
|
|
3
|
|
|
(106
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Gains and losses described above were recognized in Interest expense - net.
Inventory accounted for using the first-in, first out (FIFO) method is carried at lower of cost or net realizable value. Inventory accounted for using the last-in, first-out (LIFO) method is carried at lower of cost or market. The components of inventory follow:
|
|
|
|
|
|
|
|
|
|
June 30,
2017
|
|
December 31,
2016
|
Raw materials
|
$
|
924
|
|
|
$
|
880
|
|
Work-in-process
|
432
|
|
|
396
|
|
Finished goods
|
1,137
|
|
|
1,074
|
|
Inventory at FIFO
|
2,493
|
|
|
2,350
|
|
Excess of FIFO over LIFO cost
|
(100
|
)
|
|
(96
|
)
|
Total inventory
|
$
|
2,393
|
|
|
$
|
2,254
|
|
|
|
Note 13.
|
BUSINESS SEGMENT INFORMATION
|
Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated on a regular basis by the chief operating decision maker, or decision making group, in deciding how to allocate resources to an individual segment and in assessing performance. Eaton’s operating segments are Electrical Products, Electrical Systems and Services, Hydraulics, Aerospace and Vehicle. Operating profit includes the operating profit from intersegment sales. For additional information regarding Eaton’s business segments, see Note 15 to the Consolidated Financial Statements contained in the
2016
Form 10-K.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
Six months ended
June 30
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net sales
|
|
|
|
|
|
|
|
Electrical Products
|
$
|
1,802
|
|
|
$
|
1,784
|
|
|
$
|
3,514
|
|
|
$
|
3,464
|
|
Electrical Systems and Services
|
1,414
|
|
|
1,429
|
|
|
2,747
|
|
|
2,771
|
|
Hydraulics
|
633
|
|
|
589
|
|
|
1,220
|
|
|
1,140
|
|
Aerospace
|
437
|
|
|
447
|
|
|
865
|
|
|
892
|
|
Vehicle
|
846
|
|
|
831
|
|
|
1,634
|
|
|
1,626
|
|
Total net sales
|
$
|
5,132
|
|
|
$
|
5,080
|
|
|
$
|
9,980
|
|
|
$
|
9,893
|
|
|
|
|
|
|
|
|
|
Segment operating profit
|
|
|
|
|
|
|
|
Electrical Products
|
$
|
314
|
|
|
$
|
322
|
|
|
$
|
611
|
|
|
$
|
593
|
|
Electrical Systems and Services
|
194
|
|
|
178
|
|
|
349
|
|
|
337
|
|
Hydraulics
|
74
|
|
|
59
|
|
|
134
|
|
|
100
|
|
Aerospace
|
81
|
|
|
83
|
|
|
160
|
|
|
163
|
|
Vehicle
|
139
|
|
|
137
|
|
|
247
|
|
|
255
|
|
Total segment operating profit
|
802
|
|
|
779
|
|
|
1,501
|
|
|
1,448
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
(96
|
)
|
|
(98
|
)
|
|
(190
|
)
|
|
(198
|
)
|
Interest expense - net
|
(60
|
)
|
|
(57
|
)
|
|
(121
|
)
|
|
(114
|
)
|
Pension and other postretirement benefits expense
|
(11
|
)
|
|
(13
|
)
|
|
(22
|
)
|
|
(27
|
)
|
Other corporate expense - net
|
(65
|
)
|
|
(58
|
)
|
|
(134
|
)
|
|
(114
|
)
|
Income before income taxes
|
570
|
|
|
553
|
|
|
1,034
|
|
|
995
|
|
Income tax expense
|
54
|
|
|
61
|
|
|
86
|
|
|
100
|
|
Net income
|
516
|
|
|
492
|
|
|
948
|
|
|
895
|
|
Less net income for noncontrolling interests
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
Net income attributable to Eaton ordinary shareholders
|
$
|
515
|
|
|
$
|
491
|
|
|
$
|
947
|
|
|
$
|
895
|
|
|
|
Note 14.
|
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
ordinary shareholders
|
$
|
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
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
|
|
|
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
|
|