Eaton Corporation PLC
NYSE:ETN
Cash Flow Statement
Cash Flow Statement
Eaton Corporation PLC
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
1 873
|
1 934
|
1 609
|
1 700
|
1 803
|
1 829
|
2 192
|
2 032
|
1 974
|
1 910
|
1 867
|
1 944
|
1 919
|
1 948
|
1 972
|
2 849
|
2 986
|
3 041
|
3 136
|
2 153
|
2 146
|
2 181
|
2 206
|
2 392
|
2 213
|
2 129
|
1 547
|
1 392
|
1 415
|
1 436
|
1 888
|
2 071
|
2 146
|
2 220
|
2 316
|
2 294
|
2 465
|
2 571
|
2 714
|
2 999
|
3 223
|
|
Depreciation & Amortization |
997
|
1 001
|
1 006
|
1 000
|
983
|
960
|
944
|
932
|
925
|
932
|
932
|
933
|
929
|
921
|
915
|
914
|
914
|
919
|
918
|
909
|
903
|
894
|
888
|
891
|
884
|
862
|
839
|
819
|
811
|
820
|
851
|
892
|
922
|
958
|
964
|
954
|
954
|
948
|
941
|
933
|
926
|
|
Change in Deffered Taxes |
(311)
|
(335)
|
(567)
|
(597)
|
(382)
|
(344)
|
(155)
|
(197)
|
(105)
|
(132)
|
(150)
|
(109)
|
(83)
|
(108)
|
(116)
|
(159)
|
(206)
|
(180)
|
(208)
|
(236)
|
(115)
|
(106)
|
1
|
25
|
(71)
|
(84)
|
(46)
|
(7)
|
(86)
|
(109)
|
(191)
|
(202)
|
(111)
|
(57)
|
(52)
|
(62)
|
(128)
|
(126)
|
(117)
|
(123)
|
(182)
|
|
Other Non-Cash Items |
(48)
|
(105)
|
(160)
|
(138)
|
(197)
|
(160)
|
(76)
|
(68)
|
(38)
|
124
|
102
|
69
|
(57)
|
(146)
|
(148)
|
(1 237)
|
(1 128)
|
(1 047)
|
(1 063)
|
13
|
8
|
2
|
17
|
25
|
89
|
18
|
26
|
34
|
(26)
|
(182)
|
(224)
|
(475)
|
(507)
|
(328)
|
(323)
|
(101)
|
(110)
|
(84)
|
(92)
|
(112)
|
(118)
|
|
Cash Taxes Paid |
272
|
0
|
0
|
0
|
258
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
272
|
0
|
0
|
0
|
288
|
0
|
0
|
0
|
371
|
0
|
0
|
0
|
425
|
0
|
0
|
0
|
391
|
0
|
0
|
0
|
753
|
0
|
0
|
0
|
393
|
0
|
0
|
0
|
727
|
|
Cash Interest Paid |
294
|
0
|
0
|
0
|
296
|
0
|
0
|
0
|
271
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
293
|
0
|
0
|
0
|
313
|
0
|
0
|
0
|
279
|
0
|
0
|
0
|
216
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
250
|
0
|
0
|
0
|
319
|
|
Change in Working Capital |
(226)
|
(298)
|
333
|
(159)
|
(329)
|
(342)
|
(1 016)
|
(126)
|
(347)
|
(114)
|
135
|
(125)
|
(138)
|
30
|
(149)
|
58
|
100
|
(191)
|
(316)
|
(122)
|
(284)
|
(101)
|
139
|
1
|
336
|
297
|
732
|
698
|
830
|
910
|
426
|
27
|
(287)
|
(841)
|
(1 245)
|
(944)
|
(648)
|
(483)
|
(108)
|
(185)
|
(225)
|
|
Cash from Operating Activities |
2 285
N/A
|
2 197
-4%
|
2 221
+1%
|
1 806
-19%
|
1 878
+4%
|
1 943
+3%
|
1 889
-3%
|
2 573
+36%
|
2 409
-6%
|
2 720
+13%
|
2 886
+6%
|
2 712
-6%
|
2 570
-5%
|
2 645
+3%
|
2 474
-6%
|
2 425
-2%
|
2 666
+10%
|
2 542
-5%
|
2 467
-3%
|
2 717
+10%
|
2 658
-2%
|
2 870
+8%
|
3 251
+13%
|
3 334
+3%
|
3 451
+4%
|
3 222
-7%
|
3 098
-4%
|
2 936
-5%
|
2 944
+0%
|
2 875
-2%
|
2 750
-4%
|
2 313
-16%
|
2 163
-6%
|
1 952
-10%
|
1 660
-15%
|
2 141
+29%
|
2 533
+18%
|
2 826
+12%
|
3 338
+18%
|
3 512
+5%
|
3 624
+3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(614)
|
(602)
|
(599)
|
(620)
|
(632)
|
(627)
|
(642)
|
(622)
|
(506)
|
(512)
|
(506)
|
(484)
|
(497)
|
(502)
|
(497)
|
(502)
|
(520)
|
(535)
|
(554)
|
(580)
|
(565)
|
(583)
|
(583)
|
(595)
|
(587)
|
(550)
|
(491)
|
(437)
|
(389)
|
(396)
|
(459)
|
(510)
|
(575)
|
(571)
|
(557)
|
(552)
|
(598)
|
(609)
|
(630)
|
(723)
|
(757)
|
|
Other Items |
412
|
(69)
|
(61)
|
568
|
775
|
413
|
430
|
99
|
(69)
|
(169)
|
(66)
|
(89)
|
(32)
|
(97)
|
(414)
|
(91)
|
303
|
410
|
886
|
542
|
167
|
254
|
(488)
|
(379)
|
(1 279)
|
(148)
|
235
|
112
|
786
|
(2 508)
|
(4 527)
|
(1 490)
|
(1 189)
|
246
|
2 454
|
(507)
|
(602)
|
47
|
(778)
|
(1 276)
|
(1 818)
|
|
Cash from Investing Activities |
(202)
N/A
|
(671)
-232%
|
(660)
+2%
|
(52)
+92%
|
143
N/A
|
(214)
N/A
|
(212)
+1%
|
(523)
-147%
|
(575)
-10%
|
(681)
-18%
|
(572)
+16%
|
(573)
0%
|
(529)
+8%
|
(599)
-13%
|
(911)
-52%
|
(593)
+35%
|
(217)
+63%
|
(125)
+42%
|
332
N/A
|
(38)
N/A
|
(398)
-947%
|
(329)
+17%
|
(1 071)
-226%
|
(974)
+9%
|
(1 866)
-92%
|
(698)
+63%
|
(256)
+63%
|
(325)
-27%
|
397
N/A
|
(2 904)
N/A
|
(4 986)
-72%
|
(2 000)
+60%
|
(1 764)
+12%
|
(325)
+82%
|
1 897
N/A
|
(1 059)
N/A
|
(1 200)
-13%
|
(562)
+53%
|
(1 408)
-151%
|
(1 999)
-42%
|
(2 575)
-29%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
121
|
88
|
(12)
|
(194)
|
(596)
|
(756)
|
(665)
|
(785)
|
(630)
|
(576)
|
(764)
|
(731)
|
(656)
|
(790)
|
(814)
|
(879)
|
(784)
|
(848)
|
(947)
|
(626)
|
(1 242)
|
(1 121)
|
(1 078)
|
(1 608)
|
(963)
|
(2 089)
|
(1 831)
|
(1 458)
|
(1 537)
|
(289)
|
(299)
|
(178)
|
(59)
|
(99)
|
(187)
|
(255)
|
(258)
|
(163)
|
(39)
|
85
|
78
|
|
Net Issuance of Debt |
(1 087)
|
(657)
|
(714)
|
(661)
|
(582)
|
(62)
|
(273)
|
(406)
|
(602)
|
(688)
|
(424)
|
(231)
|
(22)
|
(259)
|
356
|
458
|
(554)
|
(348)
|
(829)
|
(1 407)
|
(164)
|
(283)
|
297
|
717
|
725
|
777
|
129
|
(10)
|
(503)
|
1 676
|
3 787
|
974
|
805
|
(352)
|
(1 986)
|
471
|
300
|
(722)
|
(490)
|
(71)
|
488
|
|
Cash Paid for Dividends |
(796)
|
(831)
|
(866)
|
(899)
|
(929)
|
(951)
|
(976)
|
(1 000)
|
(1 026)
|
(1 031)
|
(1 033)
|
(1 035)
|
(1 037)
|
(1 044)
|
(1 053)
|
(1 060)
|
(1 068)
|
(1 089)
|
(1 109)
|
(1 129)
|
(1 149)
|
(1 167)
|
(1 180)
|
(1 192)
|
(1 201)
|
(1 190)
|
(1 184)
|
(1 178)
|
(1 175)
|
(1 184)
|
(1 196)
|
(1 207)
|
(1 219)
|
(1 239)
|
(1 260)
|
(1 280)
|
(1 299)
|
(1 313)
|
(1 337)
|
(1 357)
|
(1 379)
|
|
Other |
26
|
31
|
28
|
23
|
(23)
|
(45)
|
(50)
|
(48)
|
(47)
|
(60)
|
(54)
|
(62)
|
(23)
|
(31)
|
(34)
|
(29)
|
(36)
|
(37)
|
(36)
|
(33)
|
(26)
|
(38)
|
(51)
|
(53)
|
(55)
|
(51)
|
(43)
|
(44)
|
(43)
|
(56)
|
(63)
|
(62)
|
(62)
|
(68)
|
(63)
|
(82)
|
(83)
|
(75)
|
(79)
|
(59)
|
(58)
|
|
Cash from Financing Activities |
(1 736)
N/A
|
(1 369)
+21%
|
(1 564)
-14%
|
(1 731)
-11%
|
(2 130)
-23%
|
(1 814)
+15%
|
(1 964)
-8%
|
(2 239)
-14%
|
(2 305)
-3%
|
(2 355)
-2%
|
(2 275)
+3%
|
(2 059)
+9%
|
(1 738)
+16%
|
(2 124)
-22%
|
(1 545)
+27%
|
(1 510)
+2%
|
(2 442)
-62%
|
(2 322)
+5%
|
(2 921)
-26%
|
(3 195)
-9%
|
(2 581)
+19%
|
(2 609)
-1%
|
(2 012)
+23%
|
(2 136)
-6%
|
(1 494)
+30%
|
(2 553)
-71%
|
(2 929)
-15%
|
(2 690)
+8%
|
(3 258)
-21%
|
147
N/A
|
2 229
+1 416%
|
(473)
N/A
|
(535)
-13%
|
(1 758)
-229%
|
(3 496)
-99%
|
(1 146)
+67%
|
(1 340)
-17%
|
(2 273)
-70%
|
(1 945)
+14%
|
(1 402)
+28%
|
(871)
+38%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(9)
|
(12)
|
6
|
(10)
|
(25)
|
(36)
|
(41)
|
(48)
|
(42)
|
(14)
|
(19)
|
(4)
|
(28)
|
(33)
|
(29)
|
(25)
|
11
|
0
|
66
|
52
|
43
|
54
|
(12)
|
(2)
|
(4)
|
(35)
|
(33)
|
(41)
|
(15)
|
(3)
|
(6)
|
2
|
(5)
|
14
|
23
|
23
|
4
|
7
|
5
|
7
|
16
|
|
Net Change in Cash |
338
N/A
|
145
-57%
|
3
-98%
|
13
+333%
|
(134)
N/A
|
(121)
+10%
|
(328)
-171%
|
(237)
+28%
|
(513)
-116%
|
(330)
+36%
|
20
N/A
|
76
+280%
|
275
+262%
|
(111)
N/A
|
(11)
+90%
|
297
N/A
|
18
-94%
|
95
+428%
|
(56)
N/A
|
(464)
-729%
|
(278)
+40%
|
(14)
+95%
|
156
N/A
|
222
+42%
|
87
-61%
|
(64)
N/A
|
(120)
-88%
|
(120)
N/A
|
68
N/A
|
115
+69%
|
(13)
N/A
|
(158)
-1 115%
|
(141)
+11%
|
(117)
+17%
|
84
N/A
|
(41)
N/A
|
(3)
+93%
|
(2)
+33%
|
(10)
-400%
|
118
N/A
|
194
+64%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 671
N/A
|
1 595
-5%
|
1 622
+2%
|
1 186
-27%
|
1 246
+5%
|
1 316
+6%
|
1 247
-5%
|
1 951
+56%
|
1 903
-2%
|
2 208
+16%
|
2 380
+8%
|
2 228
-6%
|
2 073
-7%
|
2 143
+3%
|
1 977
-8%
|
1 923
-3%
|
2 146
+12%
|
2 007
-6%
|
1 913
-5%
|
2 137
+12%
|
2 093
-2%
|
2 287
+9%
|
2 668
+17%
|
2 739
+3%
|
2 864
+5%
|
2 672
-7%
|
2 607
-2%
|
2 499
-4%
|
2 555
+2%
|
2 479
-3%
|
2 291
-8%
|
1 803
-21%
|
1 588
-12%
|
1 381
-13%
|
1 103
-20%
|
1 589
+44%
|
1 935
+22%
|
2 217
+15%
|
2 708
+22%
|
2 789
+3%
|
2 867
+3%
|