EATON CORPORATION plc (ETN) FY2024 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2024-01-01 to 2024-03-31

Swipe to see the full flow
EATON CORPORATION plc cash flow reconciliation, Jan 1, 2024 through Mar 31, 2024One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $475,000,000.00Net income → Operating adjustments reconciliation: $347,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $225,000,000.00Deferred income taxes → Operating adjustments reconciliation: $32,000,000.00Pension and other postretirement benefits expense → Operating adjustments reconciliation: $4,000,000.00Operating adjustments reconciliation → Changes in working capital: $524,000,000.00Operating adjustments reconciliation → Contributions to pension plans: $46,000,000.00Operating adjustments reconciliation → Other - net: $34,000,000.00Operating adjustments reconciliation → Contributions to other postretirement benefits plans: $4,000,000.00Sales (purchases) of short-term investments - net → investing reconciliation: $150,000,000.00Proceeds from sales of property, plant and equipment → investing reconciliation: $58,000,000.00Proceeds from settlement of currency exchange contracts not designated as hedges - net → investing reconciliation: $11,000,000.00investing reconciliation → Net cash from investing activities: $33,000,000.00investing reconciliation → Capital expenditures for property, plant and equipment: $183,000,000.00investing reconciliation → Other - net: $3,000,000.00Net cash used in financing activities → financing reconciliation: $536,000,000.00Exercise of employee stock options → financing reconciliation: $41,000,000.00financing reconciliation → Cash dividends paid: $368,000,000.00financing reconciliation → Repurchase of shares: $138,000,000.00financing reconciliation → Employee taxes paid from shares withheld: $56,000,000.00financing reconciliation → Short-term debt, net: $7,000,000.00financing reconciliation → Payments on borrowings: $4,000,000.00financing reconciliation → Other - net: $4,000,000.00Exchange-rate effect → Cash sources and uses: $13,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $488,000,000.00Net cash from operating activities → Cash sources and uses: $475,000,000.00Net cash from investing activities → Cash sources and uses: $33,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $473,000,000.00Cash sources and uses → Net cash used in financing activities: $536,000,000.00Net income: $822,000,000.00Net income+$822.00 MDepreciation and amortization: $225,000,000.00Depreciation & amortization+$225.00 MDeferred income taxes: $32,000,000.00Deferred tax balances+$32.00 MPension and other postretirement benefits expense: $4,000,000.00Pension & postretirement expense+$4.00 MContributions to pension plans: -$46,000,000.00Pension contributions−$46.00 MContributions to other postretirement benefits plans: -$4,000,000.00Postretirement contributions−$4.00 MChanges in working capital: -$524,000,000.00Other working capital, net−$524.00 MOther - net: -$34,000,000.00Other operating, net−$34.00 MNet cash from operating activities: $475,000,000.00Operating cash+$475.00 MOperating adjustments reconciliation: $608,000,000.00Proceeds from borrowings: $0.00Payments on borrowings: -$4,000,000.00Debt repaid−$4.00 MShort-term debt, net: -$7,000,000.00Short-term debt, net−$7.00 MCash dividends paid: -$368,000,000.00Dividends paid−$368.00 MExercise of employee stock options: $41,000,000.00Stock option exercises+$41.00 MRepurchase of shares: -$138,000,000.00Common stock repurchases−$138.00 MEmployee taxes paid from shares withheld: -$56,000,000.00Stock-award tax withholding−$56.00 MOther - net: -$4,000,000.00Other financing, net−$4.00 MNet cash used in financing activities: -$536,000,000.00. Cash required to fund net payments.Financing cash−$536.00 Mfinancing reconciliation: $577,000,000.00Capital expenditures for property, plant and equipment: -$183,000,000.00PP&E purchases−$183.00 MProceeds from sales of property, plant and equipment: $58,000,000.00PP&E sales+$58.00 MSales (purchases) of short-term investments - net: $150,000,000.00Short-term investments, net+$150.00 MProceeds from settlement of currency exchange contracts not designated as hedges - net: $11,000,000.00Derivatives, net+$11.00 MOther - net: -$3,000,000.00Other investing, net−$3.00 MNet cash from investing activities: $33,000,000.00Investing cash+$33.00 Minvesting reconciliation: $219,000,000.00Cash sources and uses: $1,009,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $488,000,000.00Beginning cash$488.00 MEnding cash: Cash, cash equivalents, and restricted cash: $473,000,000.00Ending cash$473.00 MExchange-rate effect: $13,000,000.00FX effect+$13.00 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$292.00 MOperating cash − cash spent on PP&ECash flow / Net income0.58×Operating cash flow ÷ net incomeNet cash change−$15.00 MEnding cash − beginning cash
Chart details

EATON CORPORATION plc cash flow reconciliation, Jan 1, 2024 through Mar 31, 2024

Cash flows for Jan 1, 2024 through Mar 31, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2023. Ending cash: Mar 31, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2023
488,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
475,000,000 US dollars. Net cash provided.
Net income
822,000,000 US dollars
Depreciation and amortization
225,000,000 US dollars
Deferred income taxes
32,000,000 US dollars
Pension and other postretirement benefits expense
4,000,000 US dollars
Contributions to pension plans
negative 46,000,000 US dollars
Contributions to other postretirement benefits plans
negative 4,000,000 US dollars
Changes in working capital
negative 524,000,000 US dollars
Other - net
negative 34,000,000 US dollars
Investing activities
33,000,000 US dollars. Net cash provided.
Capital expenditures for property, plant and equipment
negative 183,000,000 US dollars
Proceeds from sales of property, plant and equipment
58,000,000 US dollars
Sales (purchases) of short-term investments - net
150,000,000 US dollars
Proceeds from settlement of currency exchange contracts not designated as hedges - net
11,000,000 US dollars
Other - net
negative 3,000,000 US dollars
Financing activities
negative 536,000,000 US dollars. Net cash used.
Proceeds from borrowings
0 US dollars
Payments on borrowings
negative 4,000,000 US dollars
Short-term debt, net
negative 7,000,000 US dollars
Cash dividends paid
negative 368,000,000 US dollars
Exercise of employee stock options
41,000,000 US dollars
Repurchase of shares
negative 138,000,000 US dollars
Employee taxes paid from shares withheld
negative 56,000,000 US dollars
Other - net
negative 4,000,000 US dollars
Operating adjustment reconciliation
608,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
577,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
219,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
13,000,000 US dollars
Ending cash on Mar 31, 2024
473,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
1,009,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 15,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
0.58×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
475,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
183,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
292,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income exceeds operating cash. The diagram allocates $475.00M of net income directly to operating cash and $347.00M to the adjustment junction, where it combines with other additions to reconcile deductions. This is an accounting presentation, not a tracing of cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 475,000,000 US dollars minus 183,000,000 US dollars equals 292,000,000 US dollars.
EATON CORPORATION plc (ETN) FY2024 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!