Adjustments to Current Assets
Adjustments to Total Assets
Adjustments to Current Liabilities
Adjustments to Total Liabilities
Adjustments to Stockholders’ Equity
Adjustments to Capitalization Table
Adjustments to Revenues
Adjustments to Reported Income

Eaton Corp. plc, adjusted current assets

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Current assets	11,801)	11,675)	8,746)	7,511)	9,178)
Adjustments
Add: Allowance for credit losses	55)	38)	31)	42)	48)
After Adjustment
Adjusted current assets	11,856)	11,713)	8,777)	7,553)	9,226)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Download chart

Eaton Corp. plc, adjusted total assets

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Total assets	38,381)	38,432)	35,014)	34,027)	31,824)
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Add: Allowance for credit losses	55)	38)	31)	42)	48)
Less: Deferred income taxes, noncurrent assets²	609)	458)	330)	392)	426)
After Adjustment
Adjusted total assets	37,827)	38,012)	34,715)	33,677)	31,446)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

² Deferred income taxes, noncurrent assets. See details »

Download chart

Eaton Corp. plc, adjusted current liabilities

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Current liabilities	7,857)	7,747)	6,360)	7,212)	5,881)
Adjustments
Less: Current deferred revenue liabilities	602)	610)	489)	395)	230)
After Adjustment
Adjusted current liabilities	7,255)	7,137)	5,871)	6,817)	5,651)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Download chart

Eaton Corp. plc, adjusted total liabilities

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Total liabilities	19,851)	19,363)	17,940)	17,576)	16,851)
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Less: Deferred income taxes, noncurrent liabilities²	275)	402)	530)	559)	277)
Less: Deferred revenue liabilities	618)	626)	508)	422)	257)
Less: Product warranty accruals	150)	136)	125)	125)	151)
Less: Liabilities related to workforce reductions, plant closing and other associated costs	103)	41)	41)	104)	142)
After Adjustment
Adjusted total liabilities	18,705)	18,158)	16,736)	16,366)	16,024)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Deferred income taxes, noncurrent liabilities. See details »

Download chart

Eaton Corp. plc, adjusted total Eaton shareholders’ equity

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Total Eaton shareholders’ equity	18,488)	19,036)	17,038)	16,413)	14,930)
Adjustments
Less: Deferred income taxes¹	334)	56)	(200)	(167)	152)
Add: Allowance for credit losses	55)	38)	31)	42)	48)
Add: Deferred revenue liabilities	618)	626)	508)	422)	257)
Add: Product warranty accruals	150)	136)	125)	125)	151)
Add: Liabilities related to workforce reductions, plant closing and other associated costs	103)	41)	41)	104)	142)
Add: Noncontrolling interests	43)	33)	37)	38)	43)
After Adjustment
Adjusted total equity	19,123)	19,854)	17,980)	17,311)	15,419)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Deferred income taxes. See details »

Download chart

Eaton Corp. plc, adjusted capitalization table

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Short-term debt	—)	8)	324)	13)	1)
Current portion of long-term debt	674)	1,017)	10)	1,735)	1,047)
Long-term debt, excluding current portion	8,478)	8,244)	8,321)	6,831)	7,010)
Total reported debt	9,152)	9,269)	8,655)	8,579)	8,058)
Total Eaton shareholders’ equity	18,488)	19,036)	17,038)	16,413)	14,930)
Total reported capital	27,640)	28,305)	25,693)	24,992)	22,988)
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Add: Current operating lease liabilities (included in Other current liabilities)²	163)	135)	127)	120)	116)
Add: Noncurrent operating lease liabilities³	669)	533)	459)	337)	326)
Adjusted total debt	9,984)	9,937)	9,241)	9,036)	8,500)
Adjustments to Equity
Less: Deferred income taxes⁴	334)	56)	(200)	(167)	152)
Add: Allowance for credit losses	55)	38)	31)	42)	48)
Add: Deferred revenue liabilities	618)	626)	508)	422)	257)
Add: Product warranty accruals	150)	136)	125)	125)	151)
Add: Liabilities related to workforce reductions, plant closing and other associated costs	103)	41)	41)	104)	142)
Add: Noncontrolling interests	43)	33)	37)	38)	43)
Adjusted total equity	19,123)	19,854)	17,980)	17,311)	15,419)
After Adjustment
Adjusted total capital	29,107)	29,791)	27,221)	26,347)	23,919)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Current operating lease liabilities (included in Other current liabilities). See details »

³ Noncurrent operating lease liabilities. See details »

⁴ Deferred income taxes. See details »

Download chart

Eaton Corp. plc, adjusted net sales

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Net sales	24,878)	23,196)	20,752)	19,628)	17,858)
Adjustment
Add: Increase (decrease) in deferred revenue liabilities	(8)	118)	86)	165)	23)
After Adjustment
Adjusted net sales	24,870)	23,314)	20,838)	19,793)	17,881)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Download chart

Eaton Corp. plc, adjusted net income attributable to Eaton ordinary shareholders

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Net income attributable to Eaton ordinary shareholders	3,794)	3,218)	2,462)	2,144)	1,410)
Adjustments
Add: Deferred income tax expense (benefit)¹	(154)	(182)	(128)	(30)	(125)
Add: Increase (decrease) in allowance for credit losses	17)	7)	(11)	(6)	(1)
Add: Increase (decrease) in deferred revenue liabilities	(8)	118)	86)	165)	23)
Add: Increase (decrease) in product warranty accruals	14)	11)	—)	(26)	(36)
Add: Increase (decrease) in liabilities related to workforce reductions, plant closing and other associated costs	62)	—)	(63)	(38)	142)
Add: Other comprehensive income (loss), net of tax	(436)	39)	(313)	562)	95)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest	4)	5)	4)	2)	5)
After Adjustment
Adjusted net income	3,293)	3,216)	2,037)	2,773)	1,513)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Deferred income tax expense (benefit). See details »

Download chart

Eaton Corp. plc (NYSE:ETN)

Adjustments to Financial Statements

Adjustments to Current Assets

Adjustments to Total Assets

Adjustments to Current Liabilities

Adjustments to Total Liabilities

Adjustments to Stockholders’ Equity

Adjustments to Capitalization Table

Adjustments to Revenues

Adjustments to Reported Income