Amounts are in millions of dollars or shares unless indicated otherwise (per share data assume dilution). Columns and rows may not add and the sum of components may not equal total amounts reported due to rounding.

COMPANY OVERVIEW

Eaton Corporation plc (Eaton or the Company) is an intelligent power management
company dedicated to improving the quality of life and protecting the
environment for people everywhere. We are guided by our commitment to do
business right, to operate sustainably and to help our customers manage power -
today and well into the future. By capitalizing on the global growth trends of
electrification and digitalization, we're accelerating the planet's transition
to renewable energy, helping to solve the world's most urgent power management
challenges, and doing what's best for our stakeholders and all of society.

Eaton's businesses are well-positioned to take advantage of secular growth
trends related to the energy transition from fossil fuels to renewables. We are
responding to these trends by innovating solutions that transform the electrical
power value chain, investing in electrical vehicle markets, increasing our focus
on electrification, and employing digital technologies for power management. The
Company's innovations are expected to enable the integration of renewables and
sustainability solutions, with new types of equipment, services, and software.
These strategic focus areas are an important part of our response to climate
change.

Founded in 1911, Eaton has been listed on the New York Stock Exchange for nearly
a century. We reported revenues of $19.6 billion in 2021 and serve customers in
more than 170 countries.


                                       27

--------------------------------------------------------------------------------

Portfolio Changes



The Company continues to actively manage its portfolio of businesses to deliver
on its strategic objectives. The Company is focused on deploying its capital
toward businesses that provide opportunities for above-market growth, strong
returns, and align with secular trends and its power management strategies.
During 2021 and 2022, Eaton has completed a number of transactions to strengthen
its portfolio.

Acquisitions of businesses and investments in associate companies

                                                             Date of acquisition                Business segment
Tripp Lite                                                              March 17, 2021                 Electrical Americas
A leading supplier of power quality products and
connectivity solutions including single-phase
uninterruptible power supply systems, rack power
distribution units, surge protectors, and enclosures for
data centers, industrial, medical, and communications
markets in the Americas.

Green Motion SA                                                         March 22, 2021                  Electrical Global

A leading designer and manufacturer of electric vehicle charging hardware and related software.



HuanYu High Tech                                                        March 29, 2021                  Electrical Global

A 50 percent stake in HuanYu High Tech, a subsidiary of HuanYu Group that manufactures and markets low-voltage circuit breakers and contactors in China, and throughout the Asia-Pacific region.



Mission Systems                                                          June 1, 2021                       Aerospace

A leading manufacturer of air-to-air refueling systems, environmental systems, and actuation primarily for defense markets.



Jiangsu YiNeng Electric's busway business                                June 25, 2021                  Electrical Global

A 50 percent stake in Jiangsu YiNeng Electric's busway business which manufactures and markets busway products in China.



Royal Power Solutions                                                   January 5, 2022                     eMobility

A manufacturer of high-precision electrical connectivity components used in electric vehicle, energy management, industrial and mobility markets.

Jiangsu Huineng Electric Co., Ltd's circuit breaker business

July 1, 2022                   Electrical Global

A 50 percent stake in Jiangsu Huineng Electric Co., Ltd's circuit breaker business which manufactures and markets low-voltage circuit breakers in China.




Divestiture of business         Date of divestiture        Business segment
Hydraulics business               August 2, 2021              Hydraulics

Additional information related to acquisitions and divestiture of businesses is presented in Note 2.


                                       28
--------------------------------------------------------------------------------

Restructuring



In the second quarter of 2020, Eaton decided to undertake a multi-year
restructuring program to reduce its cost structure and gain efficiencies in its
business segments and at corporate in order to respond to declining market
conditions brought on by the COVID-19 pandemic. Since the inception of the
program, the Company has incurred charges of $341 million. These restructuring
activities are expected to incur additional expenses of approximately $9 million
in 2022 primarily comprised of plant closing and other costs, resulting in total
estimated charges of $350 million for the entire program. The projected mature
year savings from these restructuring actions are expected to be $250 million
when fully implemented in 2023. Additional information related to this
restructuring is presented in Note 14.

Summary of Results of Operations

A summary of Eaton's Net sales, Net income attributable to Eaton ordinary shareholders, and Net income per share attributable to Eaton ordinary shareholders - diluted is as follows:



                                                            Three months ended                     Nine months ended
                                                               September 30                           September 30
(In millions except for per share data)                    2022                2021              2022              2021
Net sales                                            $    5,313             $ 4,923          $  15,368          $ 14,830
Net income attributable to Eaton ordinary
shareholders                                                607                 629              1,741             1,593
Net income per share attributable to Eaton ordinary
shareholders - diluted                               $     1.52             $  1.57          $    4.34          $   3.97


RESULTS OF OPERATIONS

Non-GAAP Financial Measures

The following discussion of Consolidated Financial Results includes certain
non-GAAP financial measures. These financial measures include adjusted earnings
and adjusted earnings per ordinary share, each of which differs from the most
directly comparable measure calculated in accordance with generally accepted
accounting principles (GAAP). A reconciliation of adjusted earnings and adjusted
earnings per ordinary share to the most directly comparable GAAP measure is
included in the Consolidated Financial Results table below. Management believes
that these financial measures are useful to investors because they provide
additional meaningful financial information that should be considered when
assessing our business performance and trends, and they allow investors to more
easily compare Eaton's financial performance period to period. Management uses
this information in monitoring and evaluating the on-going performance of Eaton.
                                       29

--------------------------------------------------------------------------------

Table of Contents

Acquisition and Divestiture Charges and Income



Eaton incurs integration charges and transaction costs to acquire and integrate
businesses, and transaction, separation and other costs to divest and exit
businesses. Eaton also recognizes gains and losses on the sale of businesses. A
summary of these Corporate items is as follows:

                                                             Three months ended                       Nine months ended
                                                                September 30                            September 30
(In millions except for per share data)                     2022                2021                2022                2021
Acquisition integration, divestiture charges and
transaction costs                                     $     103              $   179          $      182              $  312
Gain on the sale of the Hydraulics business                   -                 (617)                (24)               (617)
Total charges (income) before income taxes                  103                 (438)                158                (305)
Income tax expense (benefit)                                (17)                 386                 (25)                362
Total charges (income) after income taxes             $      86              $   (52)         $      133              $   57
Charges (income) per ordinary share - diluted         $    0.21              $ (0.13)         $     0.33              $ 0.14


Acquisition integration, divestiture charges and transaction costs in 2022 are
primarily related to the acquisitions of Royal Power Solutions, Souriau-Sunbank
Connection Technologies, Green Motion, Tripp Lite, and Mission Systems, and
other charges to acquire and exit businesses including certain indemnity claims
associated with the sale of 50% interest in the commercial vehicle automated
transmission business in 2017. These costs also included charges of $29 million
presented in Other expense (income) - net on the Consolidated Statements of
Income related to the decision in the second quarter to exit the Company's
business operations in Russia. These charges consisted primarily of write-downs
of accounts receivable, inventory and other assets, and accruals for severance.
Charges in 2021 are primarily related to the divestiture of the Hydraulics
business, the acquisitions of Tripp Lite, Mission Systems, Souriau-Sunbank
Connection Technologies, and Ulusoy Elektrik Imalat Taahhut ve Ticaret A.S., and
other charges to acquire and exit businesses including certain indemnity claims
associated with the sale of 50% interest in the commercial vehicle automated
transmission business in 2017. These charges were included in Cost of products
sold, Selling and administrative expense, Research and development expense, or
Other expense (income) - net. In Business Segment Information in Note 15, the
charges were included in Other income (expense) - net.

Intangible Asset Amortization Expense

Intangible asset amortization expense is as follows:



                                                              Three months ended                       Nine months ended
                                                                 September 30                            September 30
(In millions except for per share data)                      2022                2021                2022                2021
Intangible asset amortization expense                 $      124               $  126          $      375              $  326
Income tax benefit                                            27                   27                  80                  56
Total after income taxes                              $       97               $   99          $      295              $  270
Per ordinary share - diluted                          $     0.25               $ 0.25          $     0.74              $ 0.68



                                       30

--------------------------------------------------------------------------------

Table of Contents

Consolidated Financial Results


                                               Three months ended                                           Nine months ended
                                                  September 30                    Increase                    September 30                    Increase
(In millions except for per share data)       2022              2021             (decrease)              2022              2021              (decrease)
Net sales                                 $   5,313          $ 4,923                       8  %       $ 15,368          $ 14,830                       4  %
Gross profit                                  1,768            1,585                      12  %          5,049             4,763                       6  %
Percent of net sales                           33.3  %          32.2  %                                   32.9  %           32.1  %
Income before income taxes                      720            1,113                     (35) %          2,060             2,271                      (9) %
Net income                                      608              630                      (3) %          1,743             1,595                       9  %
Less net income for noncontrolling
interests                                        (1)              (1)                                       (2)               (2)
Net income attributable to Eaton ordinary
shareholders                                    607              629                      (3) %          1,741             1,593                       9  %
Excluding acquisition and divestiture
charges (income), after-tax                      86              (52)                                      133                57
Excluding restructuring program charges,
after-tax                                        18               25                                        39                48
Excluding intangible asset amortization
expense, after-tax                               97               99                                       295               270
Adjusted earnings                         $     807          $   701                      15  %       $  2,207          $  1,968                      12  %

Net income per share attributable to
Eaton ordinary shareholders - diluted     $    1.52          $  1.57                      (3) %       $   4.34          $   3.97                       9  %
Excluding per share impact of acquisition
and divestiture charges (income),
after-tax                                      0.21            (0.13)                                     0.33              0.14
Excluding per share impact of
restructuring program charges, after-tax       0.04             0.06                                      0.10              0.12
Excluding per share impact of intangible
asset amortization expense, after-tax          0.25             0.25                                      0.74              0.68

Adjusted earnings per ordinary share $ 2.02 $ 1.75

              15  %       $   5.51          $   4.91                      12  %


Net Sales
                                                                   Three months ended         Nine months ended
Changes in Net sales are summarized as follows:                       September 30              September 30
                                                                          2022                      2022
Organic growth                                                                   15  %                     12  %
Acquisitions of businesses                                                        1  %                      3  %
Divestiture of business                                                          (4) %                     (9) %
Foreign currency                                                                 (4) %                     (2) %
Total increase (decrease) in Net sales                                            8  %                      4  %


Organic sales increased 15% in the third quarter and 12% in the first nine
months of 2022 due to broad-based strength in end-markets of the Electrical
Americas and Electrical Global business segments, strength in sales to
commercial OEM and aftermarket in the Aerospace business segment, and higher
sales volumes including inflationary recovery in the Vehicle business segment.
Despite strong growth, many of our businesses continue to be impacted by
operating inefficiencies due to supply chain constraints or shortages,
inflation, and selective labor shortages.

The acquisition of Royal Power Solutions increased sales in the third quarter of
2022 and the acquisitions of Tripp Lite, Mission Systems, and Royal Power
Solutions increased sales in the first nine months of 2022. The divestiture of
the Hydraulics business reduced sales in the third quarter and first nine months
of 2022.

Gross Profit

Gross profit margin increased from 32.2% in the third quarter of 2021 to 33.3%
in the third quarter of 2022 and from 32.1% in the first nine months of 2021 to
32.9% in the first nine months of 2022 primarily due to higher organic sales,
including favorable pricing recovery. Gross profit also improved due to the net
impact of the acquisition of Royal Power Solutions and the divestiture of the
Hydraulics business. Conversely, commodity and logistics inflation and operating
inefficiencies due to supply chain constraints had an unfavorable impact on
gross margin during the third quarter and first nine months of 2022, despite
offsetting pricing actions.
                                       31

--------------------------------------------------------------------------------

Table of Contents

Income Taxes



The effective income tax rate for the third quarter of 2022 was expense of 15.5%
compared to expense of 43.4% for the third quarter of 2021. The effective income
tax rate for the first nine months of 2022 was expense of 15.4% compared to
expense of 29.8% for the first nine months of 2021. The decrease in the
effective tax rate in the third quarter and first nine months of 2022 was
primarily due to the one-time tax impact on the gain from the sale of the
Hydraulics business in the third quarter of 2021 discussed in Note 2.

Net Income



Net income attributable to Eaton ordinary shareholders of $607 million in the
third quarter of 2022 decreased 3% compared to Net income attributable to Eaton
ordinary shareholders of $629 million in the third quarter of 2021. Net income
attributable to Eaton ordinary shareholders of $1,741 million in the first nine
months of 2022 increased 9% compared to Net income attributable to Eaton
ordinary shareholders of $1,593 million in the first nine months of 2021. Net
income in the third quarter and first nine months of 2021 included an after-tax
gain of $197 million on the sale of the Hydraulics business. Excluding this
gain, the increase in the third quarter and first nine months of 2022 was
primarily due to higher gross profit, lower acquisition and divestiture charges,
and a net improvement in other income which included gains from the sale of
certain office and distribution facilities, partially offset by higher income
tax expense.

Net income per ordinary share decreased to $1.52 in the third quarter of 2022
compared to $1.57 in the third quarter of 2021. Net income per ordinary share
increased to $4.34 in the first nine months of 2022 compared to $3.97 in the
first nine months of 2022. Net income per ordinary share in the third quarter
and first nine months of 2021 included $0.49 from the sale of the Hydraulics
business. Excluding this gain, the increase in Net income per ordinary share in
the third quarter and first nine months of 2022 was due to higher Net income
attributable to Eaton ordinary shareholders and the impact of the Company's
share repurchases over the past year.

Adjusted Earnings



Adjusted earnings of $807 million in the third quarter of 2022 increased 15%
compared to Adjusted earnings of $701 million in the third quarter of 2021.
Adjusted earnings of $2,207 million in the first nine months of 2022 increased
12% compared to Adjusted earnings of $1,968 million in the first nine months of
2021. The increase in Adjusted earnings in the third quarter and first nine
months of 2022 was primarily due to higher Net income attributable to Eaton
ordinary shareholders, adjusted for acquisition and divestiture charges,
restructuring program charges, and intangible asset amortization expense.

Adjusted earnings per ordinary share increased to $2.02 in the third quarter of
2022 compared to $1.75 in the third quarter of 2021. Adjusted earnings per
ordinary share increased to $5.51 in the first nine months of 2022 compared to
$4.91 in the first nine months of 2022. The increase in Adjusted earnings per
ordinary share in the third quarter and first nine months of 2022 was due to
higher Adjusted earnings and the impact of the Company's share repurchases over
the past year.
                                       32

--------------------------------------------------------------------------------

Table of Contents

Business Segment Results of Operations



The following is a discussion of Net sales, operating profit and operating
margin by business segment.

Electrical Americas

                                   Three months ended                                            Nine months ended
                                      September 30                                                  September 30
(In millions)                     2022              2021          Increase (decrease)          2022              2021          Increase (decrease)
Net sales                     $   2,179          $ 1,854                        18  %       $  6,201          $ 5,325                        16  %

Operating profit              $     511          $   402                        27  %       $  1,368          $ 1,127                        21  %
Operating margin                   23.5  %          21.7  %                                     22.1  %          21.2  %

Changes in Net sales are                                          Three months ended                                            Nine months ended
summarized as follows:                                               September 30                                                 September 30
                                                                         2022                                                         2022
Organic growth                                                                  18  %                                                        15  %
Acquisition of Tripp Lite                                                        -  %                                                         2  %

Foreign currency                                                                 -  %                                                        (1) %
Total increase (decrease) in
Net sales                                                                       18  %                                                        16  %


The increase in organic sales reflects broad-based strength in end-markets, with particular strength in commercial, residential, industrial, and utility end-markets in the third quarter of 2022, and commercial, residential, and industrial end-markets in the first nine months of 2022.



The operating margin increased from 21.7% in the third quarter of 2021 to 23.5%
in the third quarter of 2022 and from 21.2% in the first nine months of 2021 to
22.1% in the first nine months of 2022 primarily due to higher sales volumes
including favorable pricing recovery, while headwinds from commodity and
logistics inflation and operating inefficiencies due to supply chain constraints
were offset by gains from the sale of certain office and distribution
facilities.

Electrical Global

                                  Three months ended                                            Nine months ended
                                     September 30                                                  September 30
(In millions)                    2022              2021          Increase (decrease)          2022              2021          Increase (decrease)
Net sales                    $   1,486          $ 1,421                         5  %       $  4,418          $ 4,092                         8  %

Operating profit             $     305          $   285                         7  %       $    866          $   757                        14  %
Operating margin                  20.6  %          20.1  %                                     19.6  %          18.5  %

Changes in Net sales are                                         Three months ended                                            Nine months ended
summarized as follows:                                              September 30                                                 September 30
                                                                        2022                                                         2022
Organic growth                                                                 13  %                                                        14  %

Foreign currency                                                               (8) %                                                        (6) %
Total increase (decrease) in
Net sales                                                                       5  %                                                         8  %


The increase in organic sales in the third quarter and first nine months of 2022 was primarily due to broad-based strength in end-markets, with particular strength in data center, commercial and industrial end-markets.



The operating margin increased from 20.1% in the third quarter of 2021 to 20.6%
in the third quarter of 2022 and from 18.5% in the first nine months of 2021 to
19.6% in the first nine months of 2022 primarily due to higher sales volumes
including favorable pricing recovery, partially offset by commodity and
logistics inflation and operating inefficiencies due to supply chain
constraints.


                                       33

--------------------------------------------------------------------------------

Table of Contents

Hydraulics



On August 2, 2021, Eaton completed the sale of the Hydraulics business segment.
For the third quarter and first nine months ended September 30, 2021, the
Hydraulics segment generated net sales of $179 million and $1,300 million,
respectively, and operating profit of $20 million and $177 million,
respectively.

Aerospace

                                      Three months ended                                              Nine months ended
                                         September 30                                                    September 30
(In millions)                     2022                   2021          Increase (decrease)          2022              2021          Increase (decrease)
Net sales                     $    768                $   745                         3  %       $  2,227          $ 1,889                        18  %

Operating profit              $    185                $   164                        13  %       $    506          $   391                        29  %
Operating margin                  24.0   %               22.0  %                                     22.7  %          20.7  %


Changes in Net sales are                                               Three months ended                                            Nine months ended
summarized as follows:                                                    September 30                                                 September 30
                                                                              2022                                                         2022
Organic growth                                                                        8  %                                                        11  %
Acquisition of Mission
Systems                                                                               -  %                                                        11  %

Foreign currency                                                                     (5) %                                                        (4) %
Total increase (decrease) in
Net sales                                                                             3  %                                                        18  %


The increase in organic sales in the third quarter and first nine months of 2022 was primarily due to strength in sales to commercial OEM and aftermarket.



The operating margin increased from 22.0% in the third quarter of 2021 to 24.0%
in the third quarter of 2022 and from 20.7% in the first nine months of 2021 to
22.7% in the first nine months of 2022 primarily due to higher organic sales
volumes.

Vehicle
                                     Three months ended                                              Nine months ended
                                        September 30                                                    September 30
(In millions)                    2022                   2021          Increase (decrease)          2022              2021          Increase (decrease)
Net sales                    $    744                $   640                        16  %       $  2,123          $ 1,969                         8  %

Operating profit             $    125                $   115                         9  %       $    346          $   349                        (1) %
Operating margin                 16.8   %               18.0  %                                     16.3  %          17.7  %


Changes in Net sales are                                              Three months ended                                            Nine months ended
summarized as follows:                                                   September 30                                                 September 30
                                                                             2022                                                         2022
Organic growth                                                                      19  %                                                        10  %

Foreign currency                                                                    (3) %                                                        (2) %
Total increase (decrease) in
Net sales                                                                           16  %                                                         8  %


The increase in organic sales in the third quarter and first nine months of 2022 was primarily due to strength in the North American truck and light vehicle markets, and South American truck, bus and agriculture markets.



The operating margin decreased from 18.0% in the third quarter of 2021 to 16.8%
in the third quarter of 2022 and from 17.7% in the first nine months of 2021 to
16.3% in the first nine months of 2022 primarily due to commodity and logistics
inflation and operating inefficiencies due to supply chain constraints,
partially offset by higher sales volumes including inflationary recovery.
                                       34

--------------------------------------------------------------------------------


  Table of Contents

eMobility

                                   Three months ended                                                Nine months ended
                                      September 30                                                     September 30
(In millions)                    2022               2021           Increase (decrease)           2022                  2021          Increase (decrease)
Net sales                    $     137           $     84                        63  %       $    399               $   255                        56  %

Operating profit (loss)      $      (2)          $     (8)                       75  %       $     (7)              $   (21)                       67  %
Operating margin                  (1.5)  %           (9.5) %                                     (1.7)  %              (8.2) %


Changes in Net sales are                                           Three months ended                                                 Nine months ended
summarized as follows:                                                September 30                                                      September 30
                                                                          2022                                                              2022
Organic growth                                                                   17  %                                                             11  %
Acquisition of Royal Power Solutions                                             49  %                                                             47  %

Foreign currency                                                                 (3) %                                                             (2) %
Total increase (decrease) in
Net sales                                                                        63  %                                                             56  %

The increase in organic sales in the third quarter and first nine months of 2022 was due to strength in all regions.



The operating margin increased from negative 9.5% in the third quarter of 2021
to negative 1.5% in the third quarter of 2022 and from negative 8.2% in the
first nine months of 2021 to negative 1.7% in the first nine months of 2022
primarily due to higher organic sales volumes and the acquisition of Royal Power
Solutions.

Corporate Expense (Income)

                                           Three months ended                                            Nine months ended
                                              September 30                   Increase                       September 30                      Increase
(In millions)                             2022             2021             (decrease)                  2022                2021             (decrease)
Intangible asset amortization expense $     124          $  126                      (2) %       $       375              $  326                      15  %
Interest expense - net                       37              37                       -  %               100                 112                     (11) %
Pension and other postretirement
benefits income                              (7)            (14)                    (50) %               (35)                (44)                   

(20) %



Restructuring program charges                22              34                     (35) %                49                  63                     (22) %
Other (income) expense - net                227            (318)                   (171) %               529                  52                     917  %
Total corporate (income) expense      $     403          $ (135)                   (399) %       $     1,018              $  509

100 %




Total corporate expense was $403 million in the third quarter of 2022 compared
to Total corporate income of $135 million in the third quarter of 2021. The
changes in Total corporate (income) expense for the third quarter of 2022 were
primarily due to the change in Other (income) expense - net, driven by the 2021
gain on sale of the Hydraulics business discussed in Note 2, partially offset by
lower acquisition and divestiture charges.

Total corporate expense was $1,018 million in the first nine months of 2022
compared to $509 million in the first nine months of 2021. The increase in Total
corporate expense for the first nine months of 2022 was primarily due to higher
Other expense - net and Intangible asset amortization expense. The increase in
Other expense - net is primarily due to the 2021 gain on sale of the Hydraulics
business discussed in Note 2, partially offset by lower acquisition and
divestiture charges.


                                       35
--------------------------------------------------------------------------------
  Table of Contents
LIQUIDITY, CAPITAL RESOURCES, AND FINANCIAL CONDITION

Liquidity and Financial Condition



Eaton's objective is to finance its business through operating cash flow and an
appropriate mix of equity and long-term and short-term debt. By diversifying its
debt maturity structure, Eaton reduces liquidity risk.

On August 23, 2022, a subsidiary of Eaton issued sustainability-linked senior
notes (2022 Sustainability-Linked Notes) and senior notes (2022 Senior Notes,
and collectively referred to as the Notes). The 2022 Sustainability-Linked Notes
have a face amount of $1.3 billion, mature in 2033, and pay interest
semi-annually at an initial interest rate of 4.15% per annum. Beginning in
September 2028, the interest rate payable on the 2022 Sustainability-Linked
Notes will be increased by an additional 25 basis points per annum if the Scope
1 and Scope 2 greenhouse gas emissions sustainability performance target is not
met. The 2022 Senior Notes have a face amount of $700 million, mature in 2052,
and pay interest semi-annually at 4.70% per annum. The issuer received proceeds
totaling $1.98 billion from the issuance of the Notes, net of financing costs
and discounts.

On October 3, 2022, the Company replaced its existing $2,000 million five-year
revolving credit facility with a new $2,500 million five-year revolving credit
facility that will expire on October 1, 2027. On the same date, the Company
replaced its existing $500 million 364-day revolving credit facility with a new
$500 million 364-day revolving credit facility that will expire on October 2,
2023. The revolving credit facilities totaling $3,000 million are used to
support commercial paper borrowings and are fully and unconditionally guaranteed
by Eaton and certain of its direct and indirect subsidiaries on an
unsubordinated, unsecured basis. In October 2022, the Company also upsized its
commercial paper program to $3,000 million. There were no borrowings outstanding
under Eaton's revolving credit facilities at September 30, 2022. The Company had
access to the commercial paper markets through its $3,000 million commercial
paper program, of which $878 million was outstanding on September 30, 2022.

In 2021, Eaton received proceeds of $3.1 billion from the sale of its Hydraulics
business and paid $4.45 billion to acquire Tripp Lite and Mission Systems. In
2022, the Company paid $612 million to acquire Royal Power Solutions and
received cash of $22 million from Danfoss A/S to fully settle all post-closing
adjustments from the sale of the Hydraulics business.

Over the course of a year, cash, short-term investments, and short-term debt may
fluctuate in order to manage global liquidity. As of September 30, 2022 and
December 31, 2021, Eaton had cash of $231 million and $297 million, short-term
investments of $287 million and $271 million, and short-term debt of
$903 million and $13 million, respectively. Eaton believes it has the operating
flexibility, cash flow, cash and short-term investment balances, availability
under existing revolving credit facilities, and access to capital markets in
excess of the liquidity necessary to meet future operating needs of the
business, fund capital expenditures and acquisitions of businesses, as well as
scheduled payments of long-term debt.

Eaton was in compliance with each of its debt covenants for all periods presented.

Cash Flows

A summary of cash flows is as follows:


                                                                Nine months ended
                                                                   September 30
                                                                                   Change
(In millions)                                           2022         2021        from 2021
Net cash provided by operating activities             $ 1,347      $ 1,368      $      (21)
Net cash used in investing activities                    (983)      (1,688)            705

Net cash provided by (used in) financing activities (445) 166


          (611)
Effect of currency on cash                                 15          (13)             28

Total decrease in cash                                $   (67)     $  (167)


Operating Cash Flow

Net cash provided by operating activities decreased by $21 million in the first
nine months of 2022 compared to 2021. The decrease in net cash provided by
operating activities in the first nine months of 2022 was primarily due to
higher working capital balances to support the Company's organic growth,
partially offset by taxes paid on the sale of the Hydraulics business in 2021,
cash received from the termination of interest rate swaps in 2022, and lower
pension contributions in 2022 due to a $200 million contribution to Eaton's U.S.
qualified pension plan in 2021.
                                       36

--------------------------------------------------------------------------------

Table of Contents

Investing Cash Flow



Net cash used in investing activities decreased by $705 million in the first
nine months of 2022 compared to 2021. The decrease in the use of cash in the
first nine months of 2022 was primarily driven by the decrease in cash paid for
business acquisitions to $612 million in 2022 from $4,500 million in 2021,
proceeds from the sale of certain office and distribution facilities in 2022,
and the decrease in cash paid for investments in associate companies to $42
million in 2022 from $124 million in 2021, partially offset by proceeds received
in 2021 from the sale of the Hydraulics business of $3,110 million and net
purchases of short-term investments of $45 million in 2022 compared to net sales
of $264 million in 2021.

Financing Cash Flow

Net cash used in financing activities increased by $611 million in the first
nine months of 2022 compared to 2021. The increase in the use of cash in the
first nine months of 2022 was primarily due to higher payments on borrowings of
$2,008 million in 2022 compared to $1,011 million in 2021, and higher share
repurchases of $286 million in 2022 compared to $122 million in 2021, partially
offset by an increase in net proceeds of short-term debt to $896 million in 2022
from $430 million in 2021 and higher proceeds from borrowings of $1,995 million
in 2022 compared to $1,798 million in 2021.

Uses of Cash

Capital Expenditures

Capital expenditures were $389 million and $412 million in the first nine months of 2022 and 2021, respectively. Eaton expects approximately $650 million in capital expenditures in 2022.

Dividends



Cash dividend payments were $977 million and $916 million in the first nine
months of 2022 and 2021, respectively. Payment of quarterly dividends in the
future depends upon the Company's ability to generate net income and operating
cash flows, among other factors, and is subject to declaration by the Eaton
Board of Directors. The Company intends to continue to pay quarterly dividends
in 2022.

Share Repurchases

On February 27, 2019, the Board of Directors adopted a share repurchase program
for share repurchases up to $5.0 billion of ordinary shares (2019 Program). On
February 23, 2022, the Board renewed the 2019 Program by providing authority for
up to $5.0 billion in repurchases to be made during the three-year period
commencing on that date (2022 Program). Under the 2022 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.
In the first nine months of 2022, 2.0 million ordinary shares were repurchased
under the 2022 program in the open market at a total cost of $286 million. In
the first nine months of 2021, 0.9 million ordinary shares were repurchased
under the 2019 Program in the open market at a total cost of $122 million. At
September 30, 2022, there is $4,714 million still available for share
repurchases under the 2022 Program. The Company will continue to pursue share
repurchases in 2022 depending on market conditions and capital levels.

Acquisition of Businesses

The Company paid cash of $612 million and $4,500 million to acquire businesses in the first nine months of 2022 and 2021, respectively. The Company will continue to focus on deploying its capital toward businesses that provide opportunities for higher growth and strong returns, and align with secular trends and its power management strategies.

Debt

The Company manages a number of short-term and long-term debt instruments, including commercial paper. At September 30, 2022, the Company had Short-term debt of $903 million, Current portion of long-term debt of $23 million, and Long-term debt of $8,082 million.


                                       37

--------------------------------------------------------------------------------

Table of Contents

Supply Chain Finance Program



The Company negotiates payment terms directly with its suppliers for the
purchase of goods and services. In addition, a third-party financial institution
offers a voluntary supply chain finance (SCF) program that enables certain of
the Company's suppliers, at the supplier's sole discretion, to sell receivables
due from the Company to the financial institution on terms directly negotiated
with the financial institution. If a supplier elects to participate in the SCF
program, the supplier decides which invoices are sold to the financial
institution and the Company has no economic interest in a supplier's decision to
sell an invoice. The SCF program does not have a significant impact on the
Company's liquidity as payments by the Company to participating suppliers are
paid to the financial institution on the invoice due date, regardless of whether
an individual invoice is sold by the supplier to the financial institution. The
amounts due to the financial institution for suppliers that participate in the
SCF program are included in Accounts payable on the Company's Consolidated
Balance Sheets, and the associated payments are included in operating activities
on the Condensed Consolidated Statements of Cash Flows. At  September 30, 2022
and December 31, 2021, Accounts payable included $207 million and $151 million,
respectively, payable to suppliers that have elected to participate in the SCF
program.

Guaranteed Debt

Issuers, Guarantors and Guarantor Structure

Eaton Corporation has issued senior notes pursuant to indentures dated April 1,
1994 (the 1994 Indenture), November 20, 2012 (the 2012 Indenture), September 15,
2017 (the 2017 Indenture) and August 23, 2022 (as supplemented by the First and
Second Supplemental Indentures of the same date, the 2022 Indenture). The senior
notes of Eaton Corporation are registered under the Securities Act of 1933, as
amended (the Registered Senior Notes). Eaton Capital Unlimited Company, a
subsidiary of Eaton, is the issuer of four outstanding series of debt securities
sold in offshore transactions under Regulation S promulgated under the
Securities Act (the Eurobonds). The Eurobonds and the Registered Senior Notes
(together, the Senior Notes) comprise substantially all of Eaton's long-term
indebtedness.

Substantially all of the Senior Notes, together with the credit facilities
described above under Liquidity and Financial Condition (the Credit Facilities),
are guaranteed by Eaton and 18 of its subsidiaries. Accordingly, they rank
equally with each other. However, because these obligations are not secured,
they would be effectively subordinated to any existing or future secured
indebtedness of Eaton and its subsidiaries. As of September 30, 2022, Eaton has
no material, long-term secured debt. The guaranteed Registered Senior Notes are
also structurally subordinated to the liabilities of Eaton's subsidiaries that
are not guarantors. Except as described below under Future Guarantors, Eaton is
not obligated to cause its subsidiaries to guarantee the Registered Senior
Notes.

The table set forth in Exhibit 22 filed with this Form 10-Q details the primary obligors and guarantors with respect to the guaranteed Registered Senior Notes.

Terms of Guarantees of Registered Securities



Payment of principal and interest on the Registered Senior Notes is guaranteed,
on an unsecured, unsubordinated basis by the subsidiaries of Eaton set forth in
the table referenced in Exhibit 22. Each guarantee is full and unconditional,
and joint and several. Each guarantor's guarantee is an unsecured obligation
that ranks equally with all its other unsecured and unsubordinated indebtedness.
The obligations of each guarantor under its guarantee of the Registered Senior
Notes is subject to a customary savings clause or similar provision designed to
prevent such guarantee from constituting a fraudulent conveyance or otherwise
legally impermissible or voidable obligation.

Though the terms of the indentures vary slightly, generally, each guarantee of
the Registered Senior Notes by a guarantor that is a subsidiary of Eaton
Corporation provides that it will be automatically and unconditionally released
and discharged under certain circumstances, including, but not limited to:

(a)the consummation of certain types of transactions permitted under the
applicable indenture, including one that results in such guarantor ceasing to be
a subsidiary; and
(b)for Registered Senior Notes issued under the 2022 Indenture, when such
guarantor is a guarantor or issuer of indebtedness in an aggregate outstanding
principal amount of less than 25% of our total outstanding indebtedness.

Further, each guarantee by a direct or indirect parent of Eaton Corporation (other than Eaton) provides that it will also be released if:


                                       38

--------------------------------------------------------------------------------

Table of Contents

(c)such guarantee (so long as the guarantor is not obligated under any other U.S. debt obligations), becomes prohibited by any applicable law, rule or regulation or by any contractual obligation; or



(d)such guarantee results in material adverse tax consequences to Eaton or any
of its subsidiaries (so long as the applicable guarantor is not obligated under
any other U.S. debt obligation).

The guarantee of Eaton does not contain any release provisions.

Future Guarantors



The 2012 and 2017 Indentures generally provide that, with certain limited
exceptions, any subsidiary of Eaton must become a guarantor if it becomes
obligated as borrower or guarantor under any series of debt securities or a
syndicated credit facility. Further, the 2012 and 2017 Indentures provide that
any entity that becomes a direct or indirect parent entity of Eaton Corporation
and holds any material assets, with certain limited exceptions, or owes any
material liabilities must become a guarantor. The 2022 Indenture provides only
that, with certain limited exceptions, any subsidiary of Eaton must become a
guarantor if it becomes obligated as borrower or guarantor under indebtedness
with an aggregate outstanding principal amount in excess of 25% of the Parent
and its Subsidiaries' then-outstanding indebtedness.

The 1994 Indenture does not contain provisions with respect to future guarantors.

Summarized Financial Information of Guarantors and Issuers



                                                                       September 30,          December 31,
(In millions)                                                              2022                   2021
Current assets                                                       $        3,671          $      3,032
Noncurrent assets                                                            12,984                11,553
Current liabilities                                                           3,333                 3,950
Noncurrent liabilities                                                        9,983                 8,461

Amounts due to subsidiaries that are non-issuers and non-guarantors - net


 17,765                18,006

                                                                                               Nine months
                                                                                                  ended
                                                                                              September 30
(In millions)                                                                                     2022
Net sales                                                                                    $      8,377
Sales to subsidiaries that are non-issuers and non-guarantors                                         686
Cost of products sold                                                                               6,874
Expense from subsidiaries that are non-issuers and
non-guarantors - net                                                                                  454
Net loss                                                                                              (27)


The financial information presented is that of Eaton Corporation and the
Guarantors, which includes Eaton Corporation plc, on a combined basis and the
financial information of non-issuer and non-guarantor subsidiaries has been
excluded. Intercompany balances and transactions between Eaton Corporation and
Guarantors have been eliminated, and amounts due from, amounts due to, and
transactions with non-issuer and non-guarantor subsidiaries have been presented
separately.


                                       39

--------------------------------------------------------------------------------


  Table of Contents
FORWARD-LOOKING STATEMENTS

This Form 10-Q Report contains forward-looking statements concerning litigation,
expected capital expenditures, future dividend payments, anticipated share
repurchases, and expected restructuring charges. These statements may discuss
goals, intentions and expectations as to future trends, plans, events, results
of operations or financial condition, or state other information relating to
Eaton, based on current beliefs of management as well as assumptions made by,
and information currently available to, management. Forward-looking statements
generally will be accompanied by words such as "anticipate," "believe," "could,"
"estimate," "expect," "forecast," "guidance," "intend," "may," "possible,"
"potential," "predict," "project" or other similar words, phrases or
expressions. These statements should be used with caution and are subject to
various risks and uncertainties, many of which are outside Eaton's control. The
following factors could cause actual results to differ materially from those in
the forward-looking statements: the course of the COVID-19 pandemic, including
government responses thereto and the rate of global economic recovery therefrom;
unanticipated changes in the markets for the Company's business segments;
unanticipated downturns in business relationships with customers or their
purchases from us; the availability of credit to customers and suppliers; supply
chain disruptions, competitive pressures on sales and pricing; unanticipated
changes in the cost of material, labor and other production costs, or unexpected
costs that cannot be recouped in product pricing; the introduction of competing
technologies; unexpected technical or marketing difficulties; unexpected claims,
charges, litigation or dispute resolutions; strikes or other labor unrest; the
impact of acquisitions and divestitures; unanticipated difficulties integrating
acquisitions; new laws and governmental regulations; interest rate changes; tax
rate changes or exposure to additional income tax liability; stock market and
currency fluctuations; war, natural disasters, civil or political unrest or
terrorism; and unanticipated deterioration of economic and financial conditions
in the United States and around the world. Eaton does not assume any obligation
to update these forward-looking statements.

© Edgar Online, source Glimpses