Stock Analysis on Net

Eaton Corp. plc (NYSE:ETN)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Eaton Corp. plc, adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 11,675 8,746 7,511 9,178 8,728
Adjustments
Add: Allowance for credit losses 38 31 42 48 49
After Adjustment
Adjusted current assets 11,713 8,777 7,553 9,226 8,777

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Eaton Corp. plc, adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 38,432 35,014 34,027 31,824 32,805
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses 38 31 42 48 49
Less: Deferred income taxes, noncurrent assets2 458 330 392 426 372
After Adjustment
Adjusted total assets 38,012 34,715 33,677 31,446 32,482

Based on: 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), 10-K (reporting date: 2019-12-31).

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

2 Deferred income taxes, noncurrent assets. See details »


Adjustments to Current Liabilities

Eaton Corp. plc, adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 7,747 6,360 7,212 5,881 5,132
Adjustments
Less: Current deferred revenue liabilities 610 489 395 230 234
After Adjustment
Adjusted current liabilities 7,137 5,871 6,817 5,651 4,898

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Liabilities

Eaton Corp. plc, adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 19,363 17,940 17,576 16,851 16,672
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred income taxes, noncurrent liabilities2 402 530 559 277 396
Less: Deferred revenue liabilities 626 508 422 257 234
Less: Product warranty accruals 136 125 125 151 187
Less: Liabilities related to workforce reductions, plant closing and other associated costs 41 41 104 142
After Adjustment
Adjusted total liabilities 18,158 16,736 16,366 16,024 15,855

Based on: 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), 10-K (reporting date: 2019-12-31).

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

2 Deferred income taxes, noncurrent liabilities. See details »


Adjustments to Stockholders’ Equity

Eaton Corp. plc, adjusted total Eaton shareholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Eaton shareholders’ equity 19,036 17,038 16,413 14,930 16,082
Adjustments
Less: Deferred income taxes, noncurrent assets and liabilities1 56 (200) (167) 152 (23)
Add: Allowance for credit losses 38 31 42 48 49
Add: Deferred revenue liabilities 626 508 422 257 234
Add: Product warranty accruals 136 125 125 151 187
Add: Liabilities related to workforce reductions, plant closing and other associated costs 41 41 104 142
Add: Noncontrolling interests 33 37 38 43 51
After Adjustment
Adjusted total equity 19,854 17,980 17,311 15,419 16,626

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income taxes, noncurrent assets and liabilities. See details »


Adjustments to Capitalization Table

Eaton Corp. plc, adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term debt 8 324 13 1 255
Current portion of long-term debt 1,017 10 1,735 1,047 248
Long-term debt, excluding current portion 8,244 8,321 6,831 7,010 7,819
Total reported debt 9,269 8,655 8,579 8,058 8,322
Total Eaton shareholders’ equity 19,036 17,038 16,413 14,930 16,082
Total reported capital 28,305 25,693 24,992 22,988 24,404
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Other current liabilities)2 135 127 120 116 121
Add: Noncurrent operating lease liabilities3 533 459 337 326 331
Adjusted total debt 9,937 9,241 9,036 8,500 8,774
Adjustments to Equity
Less: Deferred income taxes, noncurrent assets and liabilities4 56 (200) (167) 152 (23)
Add: Allowance for credit losses 38 31 42 48 49
Add: Deferred revenue liabilities 626 508 422 257 234
Add: Product warranty accruals 136 125 125 151 187
Add: Liabilities related to workforce reductions, plant closing and other associated costs 41 41 104 142
Add: Noncontrolling interests 33 37 38 43 51
Adjusted total equity 19,854 17,980 17,311 15,419 16,626
After Adjustment
Adjusted total capital 29,791 27,221 26,347 23,919 25,400

Based on: 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), 10-K (reporting date: 2019-12-31).

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, noncurrent assets and liabilities. See details »


Adjustments to Revenues

Eaton Corp. plc, adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net sales 23,196 20,752 19,628 17,858 21,390
Adjustment
Add: Increase (decrease) in deferred revenue liabilities 118 86 165 23 (14)
After Adjustment
Adjusted net sales 23,314 20,838 19,793 17,881 21,376

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Reported Income

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

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to Eaton ordinary shareholders 3,218 2,462 2,144 1,410 2,211
Adjustments
Add: Deferred income tax expense (benefit)1 (182) (128) (30) (125) (58)
Add: Increase (decrease) in allowance for credit losses 7 (11) (6) (1) (6)
Add: Increase (decrease) in deferred revenue liabilities 118 86 165 23 (14)
Add: Increase (decrease) in product warranty accruals 11 (26) (36) 11
Add: Increase (decrease) in liabilities related to workforce reductions, plant closing and other associated costs (63) (38) 142 (15)
Add: Other comprehensive income (loss), net of tax 39 (313) 562 95 (145)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 5 4 2 5 2
After Adjustment
Adjusted net income 3,216 2,037 2,773 1,513 1,986

Based on: 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), 10-K (reporting date: 2019-12-31).

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