EATON CORP
10-K, 1998-03-25
ELECTRONIC & OTHER ELECTRICAL EQUIPMENT (NO COMPUTER EQUIP)
Previous: DYNCORP, 3, 1998-03-25
Next: ECHLIN INC, DFAN14A, 1998-03-25



                         United States
               Securities and Exchange Commission
                    Washington, D.C.  20549

                           Form 10-K

        Annual Report Pursuant to Section 13 or 15(d) of 
               the Securities Exchange Act of 1934

For the year ended December 31, 1997

Commission file number 1-1396

                        Eaton Corporation    
- ----------------------------------------------------------------
(Exact name of registrant as specified in its charter)

           Ohio                          34-0196300   
- ----------------------------------------------------------------
 (State of incorporation)   (I.R.S. Employer Identification No.)

      Eaton Center, Cleveland, Ohio               44114-2584
- ----------------------------------------------------------------
 (Address of principal executive offices)         (Zip code)

                          (216) 523-5000
- ----------------------------------------------------------------
       (Registrant's telephone number, including area code)     

Securities registered pursuant to Section 12(b) of the Act:

                                      Name of each exchange on  
     Title of each class                   which registered     
- ------------------------------       ---------------------------
Common Shares ($.50 par value)       The New York Stock Exchange
                                     The Chicago Stock Exchange 
                                     The Pacific Stock Exchange
                                     The London Stock Exchange

Indicate by check mark whether the registrant (1) has filed all 
reports required to be filed by Section 13 or 15(d) of the 
Securities Exchange Act of 1934 during the preceding twelve
months and (2) has been subject to such filing requirements for
the past ninety days.   Yes  X 
                   
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of registrant's knowledge,
in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.   X 
           
The aggregate market value of voting stock held by non-affiliates
of the registrant as of January 31, 1998 was $6.4 billion.  As of
January 31, 1998, there were 71,807,322 Common Shares outstand-
ing.
<PAGE>

                             Page 2

               Documents Incorporated By Reference

Portions of the Proxy Statement for the 1998 annual shareholders'
meeting are incorporated by reference into Part III.


Part I

Item 1.  Business

Eaton Corporation (Eaton or Company), incorporated in 1916, is a 
global manufacturer of highly engineered products which serve 
industrial, vehicle, construction, commercial and semiconductor 
markets.  Principal products include electrical power
distribution and control equipment, truck drivetrain systems,
engine components, hydraulic products, ion implanters and a wide
variety of controls. Worldwide sales in 1997 reached $7.6
billion.  At December 31, 1997, the Company had 49,000 employees.

On August 4, 1997, the Company purchased Fusion Systems
Corporation (Fusion) for $293 million, before a reduction for
cash acquired of $90 million.  Fusion, which had sales of $85
million in 1996, manufactures front-end process equipment for
the semiconductor industry. 
 
On September 2, 1997, the Company purchased Dana Corporation's 
Spicer Clutch business for $180 million. Spicer Clutch, which 
had sales of $200 million in 1996, is a leader in the development
of medium- and heavy-duty truck clutches and vibration dampers. 

The acquisitions of Fusion and Spicer Clutch were accounted for 
by the purchase method of accounting, and accordingly, the 
statements of consolidated income include the results of the 
acquired businesses from the effective dates of acquisition.
The purchase price allocation for Fusion included $85 million
for purchased in-process research and development which was
determined through an independent valuation.  This amount was
expensed at the date of acquisition because technological
feasibility had not been established and no alternative
commercial use had been identified. Therefore, 1997 includes
the write-off of $85 million for purchased in-process research
and development, with no income tax benefit, or $1.11 per
Common Share.

On October 1, 1997, the Company sold the majority of the stock of
AIL Systems Inc. which represented the Company's Defense Systems
business segment (the Company continues to hold a minor interest
in AIL).  On December 1, 1997, the Company sold its worldwide 
Appliance Controls business for $310 million. The sale of these 
businesses resulted in pretax gains of $91 million ($69 million 
aftertax, or $.90 per Common Share).  On January 2, 1998, the 
Company also completed the sale of the Axle and Brake business.
The proceeds from these divestitures were used to repurchase
Common Shares under the Company's share repurchase program, which
reduced the number of Common Shares outstanding to approximately
72 million at the end of January 1998.

Information regarding principal products, net sales, operating 
profit and identifiable assets by business segment and geographic
region, presented in "Business Segment and Geographic Region 
Information" on pages 40 to 44 of this report.  Additional 
<PAGE>

                             Page 3

information regarding Eaton's business segments and business in 
general is presented below.

Electrical and Electronic Controls

Patents and Trademarks - Eaton owns, controls or is licensed
under many patents related to this business segment.  The EATON,
EATON (logomark), CH CONTROL, CHALLENGER, COMMANDER, CUTLER-
HAMMER, GEMINI, DURANT, HEINEMANN, IKU (and design), LECTRON,
L/P (and design) and PANELMATE  trademarks are used in connection
with marketing products included in this business segment.  In
addition, the Company has the right to use the WESTINGHOUSE
trademark in marketing certain products until 2004.  

Competition - Principal methods of competition in this business 
segment are price, geographic coverage, service and product 
performance.  The number of competitors varies with respect to
the different products.  Eaton occupies a strong competitive
position in this business segment and, with respect to many
products, is considered among the market leaders.

Major Customers - Approximately 10% of net sales in 1997 of the 
Electrical and Electronic Controls segment were made to WESCO 
Distribution, Inc.  Also, approximately 6% of net sales in 1997
of this segment were made to divisions and subsidiaries of Ford
Motor Company, which is a major customer of the Vehicle
Components segment. 

Vehicle Components

Patents and Trademarks - Eaton owns, controls or is licensed
under many patents related to this business segment.  Although
the Company emphasizes the EATON and EATON (logomark) trademark
in marketing many products within this business segment, it also 
markets under a number of other trademarks, including CHAR-LYNN, 
DILL, FULLER, ROADRANGER and SOLO.

Seasonal Fluctuations - Sales of truck, passenger car and light
duty components, and off-highway vehicle components are generally
reduced in the third quarter of each year as a result of
preparations by vehicle manufacturers for the upcoming model year
and temporary shut-downs for taking physical inventories.

Competition - Principal methods of competition in this business 
segment are price, service and product performance.  Eaton
occupies a strong competitive position in relation to many
competitors in this business segment and, with respect to many
products, is considered among the market leaders.

Major Customers - Approximately 15% of net sales in 1997 of the 
Vehicle Components segment were made to divisions and
subsidiaries of Ford Motor Company.  Also, approximately 43% of
net sales in 1997 of this segment were made to divisions and
subsidiaries of six other large original equipment manufacturers
of trucks, passenger cars, and light-duty and off-highway
vehicles generally concentrated in North America.  Eaton has been
conducting business with each of these companies for many years.
Sales to these companies include a number of different products
and different models or types of the same product, sales of which
<PAGE>
                             Page 4

are not dependent upon one another. With respect to many of
the products sold, various divisions and subsidiaries of each
of the companies are in the nature of separate customers, and
sales to one division or subsidiary are not dependent upon sales
to other divisions or subsidiaries.

Information Concerning Eaton's Business in General

Raw Materials - Principal raw materials used are iron, steel, 
copper, aluminum, brass, insulating materials, silver, rubber and 
plastic.  Materials are purchased in various forms, such as pig 
iron, metal sheets and strips, forging billets, bar stock and 
plastic pellets.  Raw materials, as well as parts and other 
components, are purchased from many suppliers and, under normal 
circumstances, the Company has no difficulty obtaining them.

Order Backlog - Since a significant portion of open orders placed 
with Eaton by original equipment manufacturers of trucks,
passenger cars and off-highway vehicles are historically subject
to month-to-month releases by customers during each model year,
such orders are not considered technically firm.  In measuring
backlog of orders, the Company includes only the amount of such
orders released by such customers as of dates listed.  Using
this criterion, total backlog at December 31, 1997 and 1996
(in billions) was approximately $1.3 and $1, respectively.
Backlog should not be relied upon as being indicative of results
of operations for future periods.

Research and Development - Research and development expenses for 
new products and improvement of existing products in 1997, 1996
and 1995 (in millions) were $319, $267 and $227, respectively.
Over the past five years, the Company has invested approximately
$1.2 billion in research and development with significant
increases in the past three years.  

Protection of the Environment - Operations of the Company involve 
the use and disposal of certain substances regulated under 
environmental protection laws.  The Company continues to modify,
on an ongoing, regular basis, certain processes in order to
reduce the impact on the environment, including the reduction
or elimination of certain chemicals used in and wastes generated
from operations. Compliance with Federal, State and local
provisions which have been enacted or adopted regulating the
discharge of materials into the environment, or otherwise
relating to the protection of the environment, is not expected
to have a material adverse effect upon earnings or competitive
position of the Company.  Eaton's estimated capital expenditures
for environmental control facilities are not expected to be
material for 1998 and 1999.  Information regarding the Company's
liabilities related to environmental matters, is presented in
"Protection of the Environment" on pages 29 and 30 of this
report.

Item 2.  Properties

Eaton's world headquarters is located in Cleveland, Ohio.  The 
Company maintains manufacturing facilities at 145 locations in 28 
countries.  The Company is a lessee under a number of operating 
leases for certain real properties and equipment, none of which 
<PAGE>

                             Page 5

are material to the Company's operations.  Eaton's principal
research facilities are located in Southfield, Michigan,
Milwaukee, Wisconsin, and Willoughby Hills, Ohio.  In addition,
certain divisions conduct research in their own facilities.

Management believes that the manufacturing facilities are
adequate for operations, and such facilities are maintained
in good condition.

Item 3.  Legal Proceedings

None required to be reported.

Item 4.  Submission of Matters to a Vote of Security Holders

None.


Part II

Item 5.  Market for the Registrant's Common Equity and Related 
Stockholder Matters

The Company's Common Shares are listed for trading on the New
York, Chicago, Pacific and London stock exchanges.  Information
regarding cash dividends paid and high and low market price per
Common Share for each quarter in 1997 and 1996, is presented in
"Quarterly Data" on page 38 and 39 of this report.  At December
31, 1997, there were 13,669 holders of record of the Company's
Common Shares. Additionally, 22,448 employees were shareholders
through participation in the Company's Share Purchase and 
Investment Plan.

Item 6.  Selected Financial Data

Information regarding selected financial data is presented in the 
"Five-Year Consolidated Financial Summary" on page 56 of this 
report.

Item 7.  Management's Discussion and Analysis of Financial 
Condition and Results of Operations

"Management's Discussion and Analysis of Financial Condition and 
Results of Operations" is included on pages 46 through 55 of this 
report.

Item 7A.  Disclosure of Qualitative and Quantitative Information 
about Market Risk

Information regarding market risk is included on pages 51 and 52
of this report.

Item 8.  Financial Statements and Supplementary Data

The consolidated financial statements, financial review and the 
report of independent auditors is presented on pages 15 through
44 of this report.
<PAGE>

                             Page 6

Item 9.  Changes in and Disagreements with Accountants on 
Accounting and Financial Disclosure

None.

Part III

Item 10.  Directors and Executive Officers of the Registrant

Information contained on pages 5 through 7 in the definitive
Proxy Statement dated March 13, 1998, with respect to
directors, is incorporated by reference.
<TABLE>
A listing of Eaton's officers, their ages and their current 
positions and offices, as of January 31, 1998 follows:
<CAPTION>
        Name         Age    Position (Date elected to position)  
- -------------------  ----   -----------------------------------
<S>                   <C>   <C>
Stephen R. Hardis     62    Chairman and Chief Executive Officer       
                            (January 1, 1996 and September 1,
                            1995, respectively); Director
Alexander M. Cutler   46    President and Chief Operating Officer               
                            (September 1, 1995); Director
Adrian T. Dillon      44    Executive Vice President - Chief                                                           
                            Financial and Planning Officer
                            (September 1, 1995)
Gerald L. Gherlein    59    Executive Vice President and General        
                            Counsel (September 4, 1991)
Brian R. Bachman      52    Senior Vice President - Semiconductor   
                            and Specialty Systems (January 1,
                            1996)
Robert J. McCloskey   58    Senior Vice President - Controls and   
                            Hydraulics (September 1, 1995)
Thomas W. O'Boyle     55    Senior Vice President - Truck
                            Components (September 1, 1995)
Larry M. Oman         56    Senior Vice President - Automotive   
                            Components (September 1, 1995)
David M. Wathen       45    Senior Vice President - Cutler-Hammer   
                            (October 9, 1997)
Susan J. Cook         50    Vice President - Human Resources          
                            (January 16, 1995)
Patrick X. Donovan    62    Vice President - International (April   
                            27, 1988)
Earl R. Franklin      54    Secretary and Associate General
                            Counsel (September 1, 1991)
John W. Hushen        62    Vice President - Corporate Affairs   
                            (August 1, 1991)
Stanley V. Jaskolski  59    Vice President - Technical Management  
                            (October 1, 1990)
Joseph J. Mikelonis   47    Vice President - Taxes (May 1, 1996)
William T. Muir       55    Vice President - Manufacturing            
                            Technologies (April 1, 1989)
Derek R. Mumford      56    Vice President - Information                     
                            Technologies (April 1, 1992)
Robert E. Parmenter   45    Vice President and Treasurer
                            (January 1, 1997)
Billie K. Rawot       46    Vice President and Controller
                            (March 1, 1991)     
</TABLE>
<PAGE>

                             Page 7

All of the officers listed above have served in various
capacities with Eaton over the past five years, except for
Susan J. Cook, Brian R. Bachman, and David M. Wathen.  For the
two years prior to joining Eaton, Ms. Cook was Vice President-
Human Resources at Tandem Computers, Inc.  Prior to joining
Tandem Computers, Inc. in 1988, Ms. Cook had a seventeen-year
career in human resources at IBM Corporation.  For the three
years prior to joining Eaton, Mr. Bachman was Vice President and
General Manager for the Standard Products Business Group of
Philips Semiconductor.  Earlier in his career, he was President
of the General Semiconductor Industry Unit of Square D
Corporation.  Prior to joining Eaton, Mr. Wathen was a senior
executive with Allied Signal, Inc.  Prior to joining Allied
Signal, Inc. in 1996, Mr. Wathen spent seven years with Emerson
Electric Company and twelve years with General Electric.

There are no family relationships among the officers listed, and 
there are no arrangements or understandings pursuant to which any 
of them were elected as officers.  All officers hold office for
one year and until their successors are elected and qualified,
unless otherwise specified by the Board of Directors; provided,
however, that any officer is subject to removal with or without
cause, at any time, by a vote of a majority of the Board of
Directors.

Item 11.  Executive Compensation

Information contained on pages 10 through 19 in the definitive 
Proxy Statement dated March 13, 1998, with respect to executive 
compensation, is incorporated by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and 
Management

Information contained on pages 22 through 24 of the definitive
Proxy Statement dated March 13, 1998, with respect to security
ownership of certain beneficial owners and management, is
incorporated by reference.

Item 13.  Certain Relationships and Related Transactions

None required to be reported.


Part IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on 
Form 8-K  

(a) (1)      The following consolidated financial statements and 
             financial review, included in Item 8, are filed as
             a separate section of this report:

             Consolidated Balance Sheets - December 31, 1997 and              
             1996 - Page 16 and 17

             Statements of Consolidated Income - Years ended                  
             December 31, 1997, 1996 and 1995 - Page 18 
<PAGE>

                             Page 8
		
             Statements of Consolidated Cash Flows - Years ended              
             December 31, 1997, 1996 and 1995 - Page 19

             Statements of Consolidated Shareholders' Equity -                
             Years ended December 31, 1997, 1996 and 1995 -
             Page 20
			
             Financial Review - Pages 21 through 44

             Summarized financial information for Eaton ETN           
             Offshore Ltd. - Page 45                   

    (2)      All schedules for which provision is made in
             Regulation S-X of the Securities and Exchange            
             Commission, are not required under the related           
             instructions or are inapplicable and, therefore,                 
             have been omitted.

    (3)      Exhibits

             3(a)   Amended Articles of Incorporation (amended               
                    and restated as of May 19, 1994) - 
                    Incorporated by reference to the Form 8-K 
                    Report dated May 19, 1994

             3(b)   Amended Regulations (amended and restated               
                    as of April 27, 1988) - Incorporated by              
                    reference to the Annual Report on Form 10-K            
                    for the year ended December 31, 1994

             4(a)   Instruments defining rights of security              
                    holders, including indentures (Pursuant to            
                    Regulation S-K Item 601(b)(4), the Company  
                    agrees to furnish to the Commission, upon             
                    request, a copy of the instruments defining            
                    the rights of holders of long-term debt)

             4(b)   Eaton Corporation Rights Agreement dated June  
                    28, 1995 - Incorporated by reference to the            
                    Form 8-K Report dated June 28, 1995

             10     Material contracts

                    The following are either a management
                    contract or a compensatory plan or   
                    arrangement:

                    (a)    Deferred Incentive Compensation Plan
                           (amended and restated as of September
                           24, 1996) - Incorporated by reference
                           to the Annual Report on Form 10-K for
                           the year ended December 31, 1996
<PAGE>

                             Page 9

                    (b)    Executive Strategic Incentive Plan   
                           (amended and restated as of June 21, 
                           1994 and July 25, 1995) - Incorporated
                           by reference to the Annual Report on 
                           Form 10-K for the year ended December
                           31, 1996                         

                    (c)    Group Replacement Insurance Plan
                           (GRIP), effective as of June 1, 1992 -   
                           Incorporated by reference to the
                           Annual Report on Form 10-K for the
                           year ended December 31, 1992

                    (d)    1991 Stock Option Plan - Incorporated          
                           by reference to the definitive Proxy             
                           Statement dated March 18, 1991

                    (e)    1995 Stock Option Plan - Incorporated  
                           by reference to the definitive Proxy       
                           Statement dated March 17, 1995

                    (f)    Incentive Compensation Deferral Plan 
                           (amended and restated as of September 
                           24, 1996) - Incorporated by reference  
                           to the Annual Report on Form 10-K for  
                           the year ended December 31, 1996

                    (g)    Strategic Incentive and Option Plan 
                           (amended and restated as of September 
                           24, 1996) - Incorporated by reference  
                           to the Annual Report on Form 10-K for 
                           the year ended December 31, 1996

                    (h)    Form of "Change in Control" Agreement 
                           entered into with officers of Eaton 
                           Corporation as of November 1, 1996 - 
                           Incorporated by reference to the 
                           Annual Report on Form 10-K for the  
                           year ended December 31, 1996

                    (i)    The following are incorporated by 
                           reference to the Quarterly Report on 
                           Form 10-Q for the quarter ended June  
                           30, 1990:

                       (i)    Limited Eaton Service                 
                              Supplemental Retirement Income  
                              Plan (amended and restated                       
                              as of January 1, 1989)

                       (ii)   Amendments to the 1980 and 1986           
                              Stock Option Plans

                       (iii)  Eaton Corporation Supplemental           
                              Benefits Plan (amended and               
                              restated as of January 1, 1989) 
                              (which  provides supplemental            
                              retirement benefits)
<PAGE>

                             Page 10

                       (iv)   Eaton Corporation Excess                 
                              Benefits Plan (amended and               
                              restated as of January 1, 1989)          
                              (with respect to Section 415           
                              limitations of the Internal              
                              Revenue Code)

                    (j)    Executive Incentive Compensation Plan, 
                           effective January 1, 1995 - 
                           Incorporated by reference to the
                           Annual Report on Form 10-K for the
                           year ended December 31, 1996

                    (k)    Plan for the Deferred Payment of  
                           Directors' Fees (amended and restated  
                           as of September 24, 1996 and amended 
                           effective as of January 1, 1997) 
                           (filed as a separate section of this
                           report)

                    (l)    Plan for the Deferred Payment of 
                           Directors' Fees (originally adopted in 
                           1980 and amended effective February 
                           25, 1997) - Incorporated by reference 
                           to the Annual Report on Form 10-K for 
                           the year ended December 31, 1996

                    (m)    1996 Non-Employee Director Fee 
                           Deferral Plan (amended effective as of 
                           January 1, 1997 and February 25, 1997)  
                           (filed as a separate section of this
                           report)

                    (n)    Eaton Corporation Trust Agreement - 
                           Outside Directors (dated December 6,              
                           1996) - Incorporated by reference to 
                           the Annual Report on Form 10-K for the 
                           year ended December 31, 1996

                    (o)    Eaton Corporation Trust Agreement - 
                           Officers and Employees (dated December 
                           6, 1996) - Incorporated by reference 
                           to the Annual Report on Form 10-K for
                           the year ended December 31, 1996

                    (p)    Eaton Corporation Retirement Plan for 
                           Non-Employee Directors (amended and 
                           restated January 1, 1996) (filed as a  
                           separate section of this report)

             21     Subsidiaries of Eaton Corporation (filed as a 
                    separate section of this report)

             23     Consent of Independent Auditors (filed as a 
                    separate section of this report)

             24     Power of Attorney (filed as a separate 
                    section of this report)
<PAGE>

                             Page 11

             27     Financial Data Schedule (filed as a separate 
                    section of this report)

(b)          Reports on Form 8-K

                    There were no reports on Form 8-K filed        
                    during the fourth quarter of 1997.

(c)          Exhibits 

                    Certain exhibits required by this portion of 
                    Item 14 are filed as a separate section of
                    this report.

(d)          Financial Statement Schedules

                    None required to be filed
<PAGE>

                             Page 12

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the 
Securities Exchange Act of 1934, the registrant has duly caused 
this report to be signed on its behalf by the undersigned, 
thereunto duly authorized.


                                      Eaton Corporation            
                                      -----------------                
                                      Registrant

Date:  March 20, 1998                 /s/ Adrian T. Dillon
                                      ---------------------           
                                      Adrian T. Dillon
                                      Executive Vice President                  
                                      and Chief Financial and                  
                                      Planning Officer; Principal 
                                      Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 
1934, this report has been signed below by the following persons  
on behalf of the registrant and in the capacities and on the date 
indicated.

DATE:  March 20, 1998


       Signature                           Title                 
- -----------------------	 ----------------------------------------

        *             
- -----------------------
Stephen R. Hardis	       Chairman and Chief Executive Officer; 		 
                         Principal Executive Officer;
                         Director

        *              
- -----------------------
Alexander M. Cutler	     President and Chief Operating Officer; 		 
                         Director


        *
- -----------------------
Billie K. Rawot          Vice President and Controller;
                         Principal Accounting Officer


        *              
- -----------------------
Neil A. Armstrong	       Director


        *              
- -----------------------
Phyllis B. Davis	        Director
<PAGE>

                             Page 13


        *              
- -----------------------
Ernie Green              Director


        *              
- -----------------------
Ned C. Lautenbach	       Director



        *              
- -----------------------
John R. Miller           Director


        *          
- -----------------------                                              
Furman C. Moseley	       Director


        *              
- -----------------------
Victor A. Pelson         Director


        *             
- -----------------------
A. William Reynolds	     Director


        *             
- -----------------------
Gary L. Tooker           Director



*By  /s/ Adrian T. Dillon            
     --------------------------------------
     Adrian T. Dillon, Attorney-in-Fact
     for the officers and directors signing
     in the capacities indicated 
<PAGE>

                             Page 14

                       Eaton Corporation
               1997 Annual Report on Form 10-K
                  Items 6, 7, 8 & Item 14(c)

                Report of Independent Auditors

      Consolidated Financial Statements and Financial Review

    Summary Financial Information for Eaton ETN Offshore Ltd.

             Management's Discussion and Analysis of
          Financial Condition and Results of Operations

            Five-Year Consolidated Financial Summary

                         Certain Exhibits
<PAGE>

                             Page 15

REPORT OF INDEPENDENT AUDITORS
- ------------------------------

To the Shareholders
Eaton Corporation


We have audited the accompanying consolidated balance sheets of 
Eaton Corporation and the related consolidated statements of 
income, shareholders' equity, and cash flows for each of the 
three years in the period ended December 31, 1997.  Our audits 
also included the summary financial information of Eaton ETN
Offshore Ltd. listed in Item 14(a).  These financial statements
and summary financial information are the responsibility of the
Company's management.  Our responsibility is to express an
opinion on these financial statements and summary financial
information based on our audits.

We conducted our audits in accordance with generally accepted 
auditing standards.  Those standards require that we plan and 
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to 
above present fairly, in all material respects, the consolidated 
financial position of Eaton Corporation at December 31, 1997 and 
1996, and the consolidated results of its operations and cash
flows for each of the three years in the period ended December
31, 1997, in conformity with generally accepted accounting
principles.  Also, in our opinion, the related summary financial
information, when considered in relation to the basic financial
statements taken as a whole, presents fairly in all material
respects the information set forth therein.  


                                            /s/ Ernst & Young LLP
Cleveland, Ohio
January 19, 1998
<PAGE>



                             Page 16
<TABLE>
Eaton Corporation
<CAPTION>
Consolidated Balance Sheets                        December 31
                                                 ---------------
(Millions)                                       1997       1996
                                                 ----       ----
<S>                                           <C>        <C>
ASSETS
Current assets
  Cash                                         $   53     $   22
  Short-term investments                           37         38
  Accounts receivable                             958        985
  Inventories                                     734        729
  Deferred income taxes                           163        165
  Other current assets                            110         78
                                               ------     ------
                                                2,055      2,017

Property, plant and equipment
  Land and buildings                              622        700
  Machinery and equipment                       2,738      2,796
                                               ------     ------
                                                3,360      3,496
  Accumulated depreciation                     (1,601)    (1,704)
                                               ------     ------
                                                1,759      1,792

Excess of cost over net assets of businesses
  acquired                                        966        968
Other assets                                      685        530
                                               ------     ------
                                               $5,465     $5,307
                                               ======     ======


The Financial Review on pages 21 to 44 is an integral part of the
consolidated financial statements.
</TABLE>
<PAGE>

                             Page 17
<TABLE>
Eaton Corporation
<CAPTION>
Consolidated Balance Sheets                      December 31
                                                -------------
(Millions)                                       1997     1996
                                                 ----     ----
<S>                                            <C>        <C>
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Short-term debt                              $   81   $   10
  Current portion of long-term debt                23       20
  Accounts payable                                519      512
  Accrued compensation                            180      181
  Accrued income and other taxes                   76       97
  Other current liabilities                       478      410
                                               ------   ------
                                                1,357    1,230

Long-term debt                                  1,272    1,062

Postretirement benefits other than pensions       553      585

Other liabilities                                 212      270

Shareholders' equity
  Common Shares (74.7 in 1997 and 77.1 in 1996)    37       39
  Capital in excess of par value                  844      830
  Retained earnings                             1,376    1,402
  Foreign currency translation adjustments       (139)     (68)
  Shares in trust
    Employee Stock Ownership Plan                 (20)     (36)
    Deferred compensation plans                   (27)      (7)
                                               ------   ------
                                                2,071    2,160
                                               ------   ------
                                               $5,465   $5,307
                                               ======   ======


The Financial Review on pages 21 to 44 is an integral part of the
consolidated financial statements.
</TABLE>
<PAGE>

                             Page 18
<TABLE>
Eaton Corporation
<CAPTION>
Statements of Consolidated Income                   Year ended December 31
                                                    -----------------------
(Millions except for per share data)                  1997    1996    1995
                                                      ----    ----    ----
<S>                                                 <C>     <C>    <C>
Net sales                                           $7,563  $6,961  $6,822

Costs and expenses
  Cost of products sold                              5,456   5,171   5,028
  Selling and administrative                         1,088     995     927
  Research and development                             319     267     227
  Purchased in-process research and development         85
                                                    ------   -----   -----
                                                     6,948   6,433   6,182
                                                    ------   -----   -----
Income from operations                                 615     528     640

Other income (expense)
  Interest expense                                     (86)    (85)    (86)
  Interest income                                        7       6       6
  Gain on sales of businesses                           91
  Other income--net                                     41      36      32
                                                    ------   -----   -----
                                                        53     (43)    (48)
                                                    ------   -----   -----
Income before income taxes and extraordinary item      668     485     592
Income taxes                                           204     136     193
                                                    ------   -----   -----
Income before extraordinary item                       464     349     399
Extraordinary item                                     (54)
                                                    ------   -----   -----
Net income                                          $  410  $  349  $  399
                                                    ======   =====  ======

Per Common Share
  Income before extraordinary item                  $ 6.05  $ 4.50  $ 5.13
  Extraordinary item                                  (.71)
                                                    ------   -----   -----
  Net income                                        $ 5.34  $ 4.50  $ 5.13
                                                    ======   =====   =====
Per Common Share-assuming dilution
  Income before extraordinary item                  $ 5.93  $ 4.46  $ 5.08
  Extraordinary item                                  (.69)
                                                    ------   -----   -----
  Net income                                        $ 5.24  $ 4.46  $ 5.08
                                                    ======   =====   =====

Cash dividends paid per Common Share                $ 1.72  $ 1.60  $ 1.50


The Financial Review on pages 21 to 44 is an integral part of the
consolidated financial statements.
</TABLE>
<PAGE>

                             Page 19

<TABLE>
Eaton Corporation
<CAPTION>
Statements of Consolidated Cash Flows
                                                       Year Ended December 31
                                                       ----------------------
(Millions)                                             1997     1996     1995
                                                       ----     ----     ----
<S>                                                <C>        <C>      <C>
Net cash provided by operating activities
  Income before extraordinary item                     $464     $349     $399
  Adjustments to reconcile to net cash provided by
    operating activities
      Depreciation                                      285      270      238
      Amortization                                       57       50       43
      Deferred income taxes, long-term liabilities,
        and other non-cash items in income               17       (9)      42
      Write-off of purchased in-process research and
        development                                      85
      Gain on sales of businesses                       (91)
      Changes in operating assets and liabilities,
        excluding acquisitions and sales of
        businesses
          Accounts receivable                          (106)     (32)     (20)
          Inventories                                   (53)      36      (30)
          Accounts payable and other accruals           140       42      (10)
      Other--net                                        (35)              (15)
                                                       ----     ----     ---- 
                                                        763      706      647

Net cash used in investing activities
  Acquisitions of businesses, less cash acquired       (387)    (151)    (143)
  Sales of businesses                                   329                11
  Expenditures for property, plant and equipment       (438)    (347)    (399)
  Other--net                                            (35)      (7)      24
                                                       ----     ----     ----
                                                       (531)    (505)    (507)

Net cash used in financing activities
  Borrowings with original maturities of more than
    three months
      Proceeds                                          425      169      368
      Payments                                         (570)    (148)    (251)
  Borrowings with original maturities of less than
    three months--net                                   356      (87)     (73)
  Proceeds from exercise of stock options                36       18       11
  Cash dividends paid                                  (133)    (124)    (117)
  Purchase of Common Shares                            (315)     (63)     (40)
                                                       ----     ----     ----       
                                                       (201)    (235)    (102)
                                                       ----     ----     ----      
Total increase (decrease) in cash                        31      (34)      38
Cash at beginning of year                                22       56       18
                                                       ----     ----     ----        
Cash at end of year                                    $ 53     $ 22     $ 56
                                                       ====     ====     ====


The Financial Review on pages 21 to 44 is an integral part of the
consolidated financial statements.
</TABLE>
<PAGE>

                             Page 20
<TABLE>
Eaton Corporation
<CAPTION>
Statements of Consolidated Shareholders' Equity

                                                                                           Shares in trust
                                                                              Foreign      ------------------     Total
                                  Common Shares     Capital in                currency              Deferred       share-
                                  -------------      excess of   Retained     translation          compensa-      holders'
                                  Shares   Amount    par value   earnings     adjustments   ESOP   tion plans      equity
                                  ------   ------    ---------   --------     -----------   ----   -----------    --------
(Millions)
<S>                                 <C>       <C>       <C>         <C>         <C>         <C>     <C>           <C>
Balance at January 1, 1995          78.0      $39       $806        $  988      ($ 71)      ($82)                 $1,680
Net income                                                             399                                           399
Cash dividends paid, net of
  Employee Stock Ownership
  Plan (ESOP) tax benefit                                             (116)                                         (116)
Issuance of shares under
  employee benefit plans,
  including tax benefit               .4                  14            (1)                                           13
Net unrealized loss on
  available-for-sale
  securities                                                            (6)                                           (6)
Purchase of shares                   (.8)                 (8)          (32)                                          (40)
Shares allocated to employees                                                                 29                      29
Net translation adjustments                                                        16                                 16
                                    ----      ---       ----        ------       ----       ----       ---        ------
Balance at December 31, 1995        77.6       39        812         1,232        (55)       (53)                  1,975
Net income                                                             349                                           349
Cash dividends paid, net of
  ESOP tax benefit                                                    (123)                                         (123)
Issuance of shares under
  employee benefit plans,
  including tax benefit               .5                  23            (1)                                           22
Net unrealized loss on
  available-for-sale
  securities                                                            (4)                                           (4)
Purchase of shares                  (1.1)                (12)          (51)                                          (63)
Shares allocated to employees                                                                 17                      17
Issuance of shares to trust           .1                   7                                          ($ 7)
Net translation adjustments                                                       (13)                               (13)
                                    ----      ---       ----        ------       ----       ----       ---        ------
Balance at December 31, 1996        77.1       39        830         1,402        (68)       (36)       (7)        2,160
Net income                                                             410                                           410
Cash dividends paid, net of
  ESOP tax benefit                                                    (132)                                         (132)
Issuance of shares under
  employee benefit plans,
  including tax benefit               .9                  47            (2)                                           45
Put option obligation, net                               (18)                                                        (18)
Net unrealized loss on
  available-for-sale
  securities                                                           (10)                                          (10)
Purchase of shares                  (3.7)      (2)       (40)         (292)                                         (334)
Shares allocated to employees                                                                 16                      16
Issuance of shares to trust           .2                  20                                             (20)
Net translation adjustments                                                       (71)                               (71)
Other                                 .2                   5                                                           5
                                    ----      ---       ----        ------       ----       ----       ---        ------
Balance at December 31, 1997        74.7      $37       $844        $1,376      ($139)      ($20)     ($27)       $2,071
                                    ====      ===       ====        ======       ====       ====       ===        ======


The Financial Review on pages 21 to 44 is an integral part of the
consolidated financial statements.
</TABLE>
<PAGE>

        
                             Page 21

FINANCIAL REVIEW
- ----------------

ACCOUNTING POLICIES
- -------------------

Consolidation
- -------------
The consolidated financial statements include accounts of the 
Company and all majority-owned subsidiaries.  The equity method  
of accounting is used for investments in associate companies and
joint ventures where the Company has a 20% to 50% ownership
interest.

Foreign Currency Translation
- ----------------------------
The functional currency for principally all subsidiaries outside 
the United States is the local currency.  Financial statements 
for these subsidiaries are translated into United States dollars  
at year-end exchange rates as to assets and liabilities and
weighted-average exchange rates as to revenues and expenses.
The resulting translation adjustments are recorded in
shareholders' equity.

Inventories
- -----------
Inventories are carried at lower of cost or market.  Inventories
in the United States are generally accounted for using the
last-in, first-out (LIFO) method.  Remaining United States and
all other inventories are accounted for using the first-in,
first-out (FIFO) method.

Depreciation and Amortization
- -----------------------------
Depreciation and amortization are computed by the straight-line 
method for financial statement purposes.  Cost of buildings is 
depreciated over forty years and machinery and equipment over 
principally three to ten years.  Identified intangible assets 
primarily consist of patents, trademarks and tradenames, which  
are amortized over a range of five to forty years.  Excess of
cost over net assets of businesses acquired is amortized over
a range of ten to forty years.  Excess of cost over net assets
of businesses acquired and certain other long-lived assets are
reviewed for impairment losses whenever events or changes in
circumstances indicate the carrying amount may not be recovered
through future net cash flows generated by the assets.  

Financial Instruments
- ---------------------
The Company selectively uses straightforward, nonleveraged 
financial instruments as part of foreign exchange and interest
rate risk management programs.  The Company does not buy and sell 
financial instruments solely for trading purposes, except for 
nominal amounts authorized under limited, controlled
circumstances. Credit loss has never been experienced, and is not
anticipated, as the counterparties to various financial
instruments are major international financial institutions with
strong credit ratings and due to control over the limit of
positions entered into with any one party.  Although financial
instruments are an integral part of the Company's risk management
<PAGE>

                             Page 22

programs, their incremental effect on financial condition and
results of operations is not material.

The Company and its subsidiaries, operating in Canada, Europe, 
Latin America and the Pacific Region, are exposed to fluctuations 
in foreign currencies in the normal course of business.  The 
Company seeks to reduce exposure to foreign currency fluctuations 
through the use of foreign currency forward exchange contracts
and options.  Gains or losses on those financial instruments
which hedge net investments in subsidiaries outside the United
States are recorded in shareholders' equity.  Gains or losses
on those financial instruments which hedge specific transactions
are recognized in net income, offsetting the underlying foreign 
currency transaction gains or losses.  Cash premiums and
discounts related to these financial instruments are amortized
to other income--net over the life of the respective agreement.

In the normal course of business, the Company's operations are
also exposed to fluctuations in interest rates.  The Company
seeks to reduce the cost of and exposure to interest rate
fluctuations through the use of interest rate swaps and caps.
Gains or losses on interest rate swaps are included in interest
expense since they hedge interest on debt.  Cash premiums
related to interest rate caps are amortized to interest expense
over the life of the respective agreement.


Options for Common Shares
- -------------------------
The Company applies the intrinsic value based method to account
for stock options granted to employees to purchase Common Shares.  
Under this method, no compensation expense is recognized on the 
grant date since on that date the option price equals the market 
price of the underlying Common Shares. 

Revenue Recognition
- -------------------
Substantially all revenues are recognized when products are
shipped to unaffiliated customers.

Estimates
- ---------
Preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make 
estimates and assumptions in certain circumstances that affect 
amounts reported in the accompanying consolidated financial 
statements and notes.  Actual results could differ from these 
estimates.

Financial Presentation Changes
- ------------------------------
Certain amounts for prior years have been reclassified to conform 
to the current year presentation.
<PAGE>

                             Page 23

SALES AND ACQUISITIONS OF BUSINESSES AND WRITE-OFF OF PURCHASED
IN-PROCESS RESEARCH AND DEVELOPMENT
- ----------------------------------------------------------------
On August 4, 1997, the Company purchased Fusion Systems
Corporation (Fusion) for $293 million, before a reduction for
cash acquired of $90 million.  Fusion, which had sales of $85
million in 1996, manufactures front-end process equipment for
the semiconductor industry. 
 
On September 2, 1997, the Company purchased Dana Corporation's 
Spicer Clutch business for $180 million. Spicer Clutch, which 
had sales of $200 million in 1996, is a leader in the development 
of medium- and heavy-duty truck clutches and vibration dampers. 

On April 16, 1996, the Company purchased CAPCO Automotive
Products Corporation for $135 million.  CAPCO, a Brazilian
manufacturer of transmissions for light- and medium-duty trucks
and transaxle components for passenger cars, had sales of $176
million in 1995.

The acquisitions of Fusion, Spicer Clutch, and CAPCO were 
accounted for by the purchase method of accounting; and 
accordingly, the statements of consolidated income include the 
results of the acquired businesses from the effective dates of 
acquisition.  The purchase price allocation for Fusion included
$85 million for purchased in-process research and development
which was determined through an independent valuation.  This
amount was expensed at the date of acquisition because
technological feasibility had not been established and no
alternative commercial use had been identified.  Therefore, the
third quarter of 1997 includes the write-off of $85 million for
purchased in-process research and development, with no income tax
benefit, or $1.11 per Common Share.

On October 1, 1997, the Company sold the majority of the stock of 
AIL Systems Inc. which represented the Company's Defense Systems
business segment (the Company continues to hold a minor interest
in AIL).  On December 1, 1997, the Company sold its worldwide 
Appliance Controls business for $310 million.  The sale of these 
businesses resulted in pretax gains of $91 million ($69 million 
aftertax, or $.90 per Common Share). 

During 1997, 1996 and 1995, the Company also acquired and sold 
other smaller operations.


DEBT AND OTHER FINANCIAL INSTRUMENTS
- ------------------------------------
The Company's subsidiaries outside the United States have lines  
of credit, primarily short-term, aggregating $138 million from
various banks worldwide.  At December 31, 1997, the Company had
$81 million outstanding under these lines of credit.  The
weighted average interest rate on short-term debt, excluding
immaterial amounts for highly inflationary countries, at
December 31, 1997 and 1996 was 7.1% and 7.2%, respectively. 
<PAGE>

  
                             Page 24
<TABLE>
Long-term debt at December 31, excluding the current portion, 
follows (in millions): 
<CAPTION>
                                              1997       1996
                                              ----       ----
<S>                                         <C>        <C>
6-3/8% notes due 1999 
  (effective interest rate 4.8%)            $  100     $  100
9% notes due 2001                              100        100
8% debentures due 2006                          86         86 
8.9% debentures due 2006                       100        100 
7% debentures due 2011, net of unamor-
  tized discount of $90 million in 1996 
  (effective interest rate 14.6%)                         110
8.1% debentures due 2022                       100        100
7-5/8% debentures due 2024 
  (effective interest rate 7.1%)               100        100
6-1/2% debentures due 2025 
  (due 2005 at option of debenture holders)    150        150
Unsecured notes (5.6% to 6.6%)                 500        150
Other (effective interest rate 9.5%)            36         66
                                            ------     ------ 
                                            $1,272     $1,062 
                                            ======     ====== 
</TABLE>

The Company has a $250 million revolving line of credit, which 
expires in 1998, and a $500 million revolving credit agreement, 
which expires in 2000.  These lines of credit provide funds for 
working capital and general corporate purposes.  The unsecured 
notes are classified as long-term debt because the Company
intends, and has the ability under the $500 million revolving
credit agreement, to refinance these notes on a long-term basis.

In 1997, the Company completed the termination of, and settled
for cash, a $100 million 9% interest rate swap expiring in 2000.
The combined $6.8 million pretax loss on the termination of the
swap ($3.1 million related to 1996) is being amortized to
interest expense through 2000 when the swap was originally
scheduled to mature. 

The Company has interest rate swap agreements that effectively 
convert interest expense on $115 million of United States dollar 
fixed-rate debt to a fixed rate of 3.2% as to $50 million, and to 
floating rates at December 31, 1997 of 2.5% (based on the swap 
agreement) as to $25 million and 5.8% (based on the Amsterdam 
Interbank Offered Rate plus 1.89%) as to the remaining $40
million.

In 1995, the Company entered into an agreement that expires in
1999 which effectively converts $40 million of United States
dollar debt into Dutch Guilder denominated debt.  This agreement
was designated as a hedge of the Company's net investment in a
Netherlands subsidiary.

Aggregate mandatory sinking fund requirements and annual
maturities of long-term debt are as follows (in millions):
1998, $23; 1999, $107; 2000, $502; 2001, $102; and 2002, $2. 
<PAGE>

                             Page 25

Interest capitalized as part of acquisition or construction of 
major fixed assets (in millions) was $12 in 1997, $8 in 1996 and 
$10 in 1995.  Interest paid (in millions) was $97 in 1997, and
$96 in 1996 and 1995.

<TABLE>
Financial instruments outstanding at December 31 are as follows
(in millions):
<CAPTION>
                                     1997                        1996
                         --------------------------   -------------------------
                         Notional   Carrying   Fair   Notional  Carrying   Fair
                           amount     amount  value     amount    amount  value
                         --------   --------  -----   --------  --------  -----
<S>                          <C>     <C>      <C>         <C>     <C>     <C>
Cash and short-term
  investments                          $  90   $ 90                $  60  $  60
Marketable equity                                                 
  investments                              5      5                   22     22  
Marketable debt securities                62     62                   44     44  
Short-term debt                          (81)   (81)                 (10)   (10) 
Long-term debt, current
  portion of long-term 
  debt and foreign  
  currency principal swaps            (1,295)(1,373)              (1,082)(1,206)
Put options                                      (1)
Foreign currency forward
  exchange contracts and
  options                    $112        (27)   (27)      $ 23       (10)    (8)
Interest rate swaps
  Fixed to floating            66                 1        127                1 
  Floating to fixed             9                           64               (5)
  Fixed to fixed               90          1                90         2     (2)
Interest rate caps sold                                    (50)       (1)    (1)                
</TABLE>
                                                                            
The fair values of short-term investments, marketable equity 
investments and debt securities, short-term and long-term debt,
put options, and interest rate swaps and caps are principally
based on quoted market prices.  The fair value of foreign
currency forward exchange contracts and options, which primarily
mature in 1998, and foreign currency principal and interest rate
swaps are estimated based on quoted market prices of comparable
contracts, adjusted through interpolation where necessary for
maturity differences.


EXTRAORDINARY ITEM
- ------------------
On December 30, 1997, the Company redeemed the $200 million of 7% 
debentures due 2011.  The aftertax extraordinary loss on this 
redemption, including the write-off of debt issue costs, was $54 
million, or $.71 per Common Share ($88 million before income 
taxes).
<PAGE>

                             Page 26

PENSION PLANS
- -------------
The Company has non-contributory defined benefit pension plans 
covering the majority of employees.  Plans covering salaried and 
certain hourly employees provide benefits that are generally
based on years of service and final average compensation.
Benefits for other hourly employees are generally based on years
of service. Company policy is to fund at least the minimum amount
required by applicable regulations.  In the event of a change in
control of the Company, excess pension plan assets of North
American operations may be dedicated to funding of health and
welfare benefits for employees and retirees.  

<TABLE>
The components of pension expense for the years ended December 31 
follow (in millions):
<CAPTION>
                                           1997      1996    1995        
                                           ----      ----    ----
<S>                                      <C>      <C>      <C>
Service cost - benefits earned during
  year                                    $ (64)    $ (58)  $ (51)
Interest cost on projected benefit
  obligation                               (111)     (105)   (104)
Actual return on assets                     375       350     347
Net amortization and deferral              (211)     (200)   (214)
                                          -----     -----   -----
                                          $ (11)    $ (13)  $ (22)
Curtailment loss                             (1)     
Settlement gain                              68         6       6
                                          -----     -----   -----
                                          $  56     $  (7)  $ (16)
                                          =====     =====   =====
</TABLE>

In 1997, the curtailment loss and settlement gain relate
primarily to the sales of AIL Systems Inc. and the Appliance
Controls business. 
<PAGE>

                             Page 27

<TABLE>
The pension asset (liability), by funded status of the plan, at 
December 31 follows (in millions):
<CAPTION>
                                        1997             1996
                                  ---------------  ---------------
                                   Over-   Under-   Over-   Under-
                                  funded   funded  funded   funded
                                  ------   ------  ------   ------ 
<S>                              <C>      <C>     <C>       <C>
Accumulated pension benefit
  obligation  
    Vested                        $1,127   $  178  $1,186   $  177
    Nonvested                         91        8      94        7
                                  ------    ------ ------   ------
                                   1,218      186   1,280      184 
Value of future salary
  projections                        134       25     152       14
                                  ------    ------ ------   ------                       
Total projected pension benefit
  obligation                       1,352      211   1,432      198 
Fair value of plan assets          1,931       89   1,852       92 
                                  ------    ------ ------   ------ 
Plan assets in excess of (less 
  than) projected benefit 
  obligation                         579     (122)    420     (106)
Unamortized
  Initial net asset                   (7)      (4)    (14)      (5)  
  Net (gain) loss                   (431)      36    (326)      12 
  Prior service cost                  18       14      15       16  
Adjustment to recognize minimum
  liability                                    (8)             (11)
                                  ------   ------  ------   ------ 
                                  $  159   $  (84) $   95   $  (94)
                                  ======   ======  ======   ====== 
</TABLE>

Actuarial assumptions used in the calculation of the pension
asset (liability) are as follows:
                                          1997      1996      1995 
                                          ----      ----      ---- 
Discount rate                             7.00%     7.25%     7.25%
Compensation growth rate                  4.50%     4.70%     4.70%
Long-term rate of return on plan assets     10%       10%     9.50%

Plan assets are invested in equity and fixed income securities
and other instruments.  Underfunded plans are associated
principally with operations outside the United States.  The
changes in assumed rates at the end of 1997 had the effect of
increasing the accumulated pension benefit obligation by $29
million with an offsetting increase in the unamortized net loss.
This change will not have a material effect on future expense. 
<PAGE>


                             Page 28

POSTRETIREMENT BENEFIT PLANS OTHER THAN PENSIONS
- ------------------------------------------------
Generally, United States employees become eligible for 
postretirement benefits other than pensions, primarily health
care and life insurance, upon retirement.  These benefits are
payable for life, although the Company retains the right to
modify or terminate the plans providing these benefits.  The
plans are contributory, with retiree contributions adjusted
annually, and contain other cost-sharing features, including
deductibles and co-payments.  Certain plans limit the annual
amount of the Company's future contributions towards employees'
postretirement health care benefits.  Company policy is to pay
claims as they are incurred since, unlike pensions, there is no
effective method to obtain a tax deduction for prefunding of
these benefits under existing United States income tax
regulations.

<TABLE>
Expense for postretirement benefits other than pensions for the
years ended December 31 follows (in millions):
<CAPTION>
                                             1997      1996     1995
                                             ----      ----     ----
<S>                                           <C>      <C>      <C>
Service cost - benefits earned during year   $(13)     $(12)    $(12)
Interest cost on projected benefit obligation (49)      (47)     (49)
Amortization                                    3         5        8
                                             ----      ----     ----
                                             $(59)     $(54)    $(53)
Curtailment gain                               16     
Settlement loss                               (12)        
                                             ----      ----     ----
                                             $(55)     $(54)    $(53)
                                             ====      ====     ====
</TABLE>

The curtailment gain and settlement loss relate primarily to the 
sales of AIL Systems Inc. and the Appliance Controls business. 

<TABLE>
The liability for postretirement benefit plans other than
pensions at December 31 follows (in millions):
<CAPTION>
                                               1997       1996                                                              
                                               ----       ----
<S>                                            <C>        <C>
Accumulated postretirement benefit obligation
  Retirees                                     $470       $465
  Eligible plan participants                     90         58
  Non-eligible plan participants                177        182
Unamortized 
  Prior service cost                             29         53
  Net loss                                     (184)      (138)
                                               ----       ----
                                               $582       $620
                                               ====       ====
</TABLE>

<TABLE>
Actuarial assumptions used in the calculation of the liability
for postretirement benefits other than pensions are as follows:
<CAPTION>
<PAGE>     

                             Page 29

                                          1997     1996     1995
                                          ----     ----     ----
<S>                                       <C>      <C>      <C>
Discount rate                             7.00%    7.25%    7.25%
Projected health care cost trend rate        8%       9%      10%
Ultimate trend rate                       4.75%       5%       5%
Year ultimate trend rate is achieved       2002    2001     2001
</TABLE>

The changes in assumed rates had the effect of increasing the 
accumulated postretirement benefit obligation (APBO) by $13
million with an offsetting increase in the unamortized net loss.
These changes will have an immaterial effect on future expense.
An increase of 1% in assumed health care cost trend rates would 
increase the accumulated postretirement benefit obligation as of 
December 31, 1997 by $37 million and the net periodic cost for
1997 by $3 million.  


PROTECTION OF THE ENVIRONMENT
- -----------------------------
The Company has several policies in place to ensure that its 
operations are conducted in keeping with good corporate
citizenship and with a positive commitment to the protection of
the natural and workplace environments.  For example, the Company
has, at each of its facilities, a person responsible for
environmental, health and safety (EHS) matters.  The Company
routinely reviews EHS performance at each of its facilities; and,
the Company continuously strives to minimize the generation of
hazardous waste at its facilities.

As a result of past operations, the Company is involved in
remedial response and voluntary environmental cleanup activities
at a number of sites, including certain of its currently-owned
or formerly-owned plants.  The Company has also been named a
potentially responsible party  (PRP) under the Federal Superfund
law at a number of waste disposal sites.

A number of factors affect the cost of environmental remediation, 
including the number of parties involved at many sites, the 
determination of the extent of contamination, the length of time 
that remediation may require, the complexity of environmental 
regulations, and the continuing advancement of remediation 
technology.  Taking these factors into account, the Company has 
estimated (without discounting) costs of remediation, which will
be incurred over a period of several years.  

The Company accrues an amount equal to the best estimates of
these costs when it is probable that a liability has been
incurred.  At December 31, 1997 and 1996, the balance sheet
included an accrual for these costs (in millions) of $33 and
$35, respectively.  The Company has rights of recovery from
non-affiliated parties as to a portion of these costs with regard
to several of the sites.  The accrual for 1997 was reduced due
to the settlement of liability at certain sites, new cost-sharing
agreements, and regulatory guidance and activity affecting
estimated remediation costs.
<PAGE>

                             Page 30

Based upon the Company's analysis and subject to the difficulty
in estimating these future costs, the Company expects that any
sum it may be required to pay in connection with environmental
matters is not reasonably likely to exceed the accrual by an
amount that would have a material adverse effect on its financial
condition or results of operations or liquidity.  All of these
estimates are forward-looking statements and, given the inherent
uncertainties in evaluating environmental exposures, actual
results can differ from these estimates.


SHAREHOLDERS' EQUITY
- --------------------
There are 300 million Common Shares authorized ($.50 par value
per share).  At December 31, 1997, there were 5.1 million Common
Shares held in treasury and 13,669 holders of record of Common
Shares. Additionally, 22,448 employees were shareholders through 
participation in the Share Purchase and Investment Plan.

In the second half of 1997, the Company sold written put options
on 400,000 Common Shares.  Options on 150,000 Common Shares
expired unexercised in 1997.  In December 1997, the Company
purchased 50,000 shares at $90 per Common Share as a result of an
option exercise.  The remaining 200,000 options expire in the
first half of 1998 at strike prices of $90.00 and $94.66 per
Common Share.

Stock options have been granted to certain employees, under
various plans, to purchase the Company's Common Shares at prices
equal to fair market value as of date of grant.  Historically,
the majority of these options vest ratably during the three-year
period following the date of grant and expire ten years from date
of grant.  In January 1997, 1.9 million special performance-
vested stock options were granted at an option price of $71.81.
These options become fully exercisable ten days before the
expiration of their ten-year term.  Accelerated vesting of these
options is linked to the Company's success in achieving net
income and Common Share price targets. Half of the options became
exercisable during 1997 when the Company achieved the initial
share price target of $85 per Common Share.  The remaining
options become exercisable if the Company earns $8 per Common
Share during any twelve month period prior to the end of the year
2000.  If the earnings target is not met by the end of 2000, the
unmet target for each subsequent year will increase at a compound
annual rate of 10%.
<PAGE>

                             Page 31

<TABLE>
A summary of stock option activity follows (shares in millions):
<CAPTION>
                               1997             1996              1995  
                         --------------   --------------  --------------                          
                         Average          Average           Average                        
                          price            price             price
                           per              per               per 
                          share  Shares    share  Shares     share  Shares
                         ------- ------   ------- ------    -----   ------
<S>                      <C>       <C>    <C>       <C>     <C>       <C>
Outstanding, January 1   $44.32    5.0    $41.12    4.6     $37.94    4.0
Granted                   73.07    2.8     53.10    1.1      48.60    1.1
Exercised                 43.49    (.9)    33.57    (.6)     28.94    (.4)
Canceled                  59.85    (.1)    51.79    (.1)     50.58    (.1)
                                   ---              ---               ---
Outstanding, December 31 $55.85    6.8    $44.32    5.0     $41.12    4.6
                                   ===              ===               ===

Exercisable, December 31           4.5              3.7               3.3

Reserved for future 
  grants, December 31              1.5              4.2               5.2
</TABLE>

<TABLE>
The following table summarizes information about stock options 
outstanding at December 31, 1997:
<CAPTION>
                                           Weighted- 
                                            average     Weighted-
                                           remaining     average
                            Number        contractual   exercise
Range of exercise prices  outstanding        life         price
- ------------------------  -----------     -----------    -------
<S>                           <C>             <C>        <C>
$24.15 - $39.99               1.7             3.6        $32.86
$40.00 - $49.99                .8             7.1         48.56
$50.00 - $69.99               1.6             7.3         55.09
$70.00 - $100.91              2.7             9.1         73.12
</TABLE>

<TABLE>
The following table summarizes information about stock options
that are exercisable at December 31, 1997:
<CAPTION>
                                             Weighted-
                                              average
                               Number        exercise
Range of exercise prices     exercisable       price
- ------------------------     -----------     ---------
<S>                              <C>         <C>
$24.15 - $39.99                  1.7         $32.86 
$40.00 - $49.99                   .6          48.56
$50.00 - $69.99                  1.2          55.75
$70.00 - $100.91                 1.0          71.98
</TABLE>

<TABLE>
The Company has adopted the disclosure-only provisions of
Statement of Financial Accounting Standard (SFAS) No. 123,
'Accounting for Stock-Based Compensation.'  If the Company
accounted for its stock options under the fair value method of
SFAS No. 123, the Company's net income (in millions) and net
income per Common Share would have been as indicated below:
<CAPTION>
<PAGE>

                             Page 32

                                1997    1996    1995
                                ----    ----    ----
<S>                            <C>     <C>     <C>
Net income                     $ 390   $ 343   $ 395
Net income per Common 
  Share                        $5.08   $4.43   $5.07
Net income per Common 
  Share-assuming dilution      $4.99   $4.38   $5.02
</TABLE>

<TABLE>
The fair value of each option grant in 1997, 1996, and 1995 was 
estimated using the Black-Scholes option pricing model with the 
following assumptions:
<CAPTION>
                                 1997          1996          1995
                                 ----          ----          ----
<S>                       <C>           <C>           <C>
Dividend yield                      3%            3%            3%
Expected volatility                22%           23%           24%
Risk-free interest rate   6.0% to 6.7%  5.3% to 6.3%  6.7% to 7.8%
Expected option life      4 to 6 years       4 years       4 years
Weighted-average fair
  value of options
  granted during the 
  year                         $16.84        $10.27        $11.50 
</TABLE>
		
The Company sponsors a Share Purchase and Investment Plan (SPIP) 
for United States operations under which eligible participating 
employees may choose to contribute up to 15% of their base pay to 
the SPIP.  The Company matches employee contributions up to 6% of  
a participant's base pay as limited by United States income tax 
regulations.  The matching contribution, which is determined each 
quarter based on net income per Common Share, ranges from 25% to 
100% of a participant's contribution and is invested in the 
Company's Common Shares. 

In 1989, the Company prefunded, through 1999, a portion of 
anticipated matching contributions to the SPIP by creating an 
Employee Stock Ownership Plan (ESOP) under the SPIP and selling 5 
million Common Shares for $150 million to the ESOP.  The shares 
held by the ESOP which have not yet been allocated to employee 
accounts  are included in shareholders' equity as "Shares in
Trust-ESOP" and the notes payable of the ESOP, which are
guaranteed by the Company, are included in long-term debt.
Unallocated shares in the ESOP are released at historical cost
based on the ratio of the annual principal payment on the notes
payable compared to the original principal amount of the notes
payable and allocated to employee accounts.  Cash dividends paid
on shares in the ESOP are charged against retained earnings and,
along with Company contributions, are used to repay the principal
and interest due on the notes payable.  Unallocated shares in the
ESOP, which are considered outstanding for purposes of computing
net income per Common Share, at the end of 1997 and 1996 (in
millions) were .8 and 1.2, respectively.  Compensation expense
related to the SPIP match, including the effect of shares
released by the ESOP at historical cost, (in millions) was $6 in
1997, $10 in 1996 and $17 in 1995.
<PAGE>


                             Page 33

The Company has plans which permit eligible employees and
directors to defer a portion of their compensation.  The Company
has deposited $65 million of marketable securities and Common
Shares into a trust to fund a portion of these liabilities.  The 
marketable securities are included in other assets and the
shares, with a fair value of $27 million, are included in
shareholders' equity.


PREFERRED SHARE PURCHASE RIGHTS
- -------------------------------
In June 1995, the Company declared a dividend of one Preferred 
Share Purchase Right (Right) for each outstanding Common Share.  
The Rights become exercisable only if a person or group acquires, 
or offers to acquire, 20% or more of the Company's Common Shares.  
The Company is authorized to reduce the 20% threshold for 
triggering the Rights to not less than 10%.  The Rights expire on 
July 12, 2005, unless redeemed earlier at one cent per Right.

When the Rights become exercisable, the holder of each Right,
other than the acquiring person, is entitled (1) to purchase for
$250, one one-hundredth of a Series C Preferred Share (Preferred
Share), (2) to purchase for $250, that number of the Company's
Common Shares or common stock of the acquiring person having a
market value of twice that price, or (3) at the option of the
Company, to exchange each Right for one Common Share or one one-
hundredth of a Preferred Share.


INCOME TAXES
- ------------
<TABLE>
Income before income taxes for the years ended December 31
follows (in millions):
<CAPTION>
                                           1997    1996    1995
                                           ----    ----    ----
<S>                                        <C>     <C>     <C>
United States                              $457    $385    $471
Non-United States                           211     100     121
                                           ----    ----    ----
                                           $668    $485    $592
                                           ====    ====    ====
</TABLE>
<PAGE>

                             Page 34

<TABLE>
Income taxes for the years ended December 31 follows (in
millions):
<CAPTION>
                                            1997    1996    1995
                                            ----    ----    ----
<S>                                         <C>    <C>     <C>
Current
  United States
    Federal                                 $ 99    $ 81    $109
    State and local                           14      21      24
  Non-United States                           42      34      59
                                            ----    ----    ----
                                             155     136     192
Deferred
  United States                                                  
    Reduction of valuation allowance          
      for deferred income tax assets                         (11)
    Other Federal                             20      (5)     26 
    State and local                            5               1 
  Non-United States
    Reduction of valuation allowance          
      for deferred income tax assets          (4)
    Operating loss carryforwards              15      11      (4)
    Other                                     13      (6)    (11)
                                            ----    ----    ----
                                              49       0       1 
                                            ----    ----    ----
                                            $204    $136    $193
                                            ====    ====    ====
</TABLE>

<TABLE>
Reconciliations of income taxes at the United States Federal 
statutory rate to the effective income tax rate for the years
ended December 31 follow (in millions):
<CAPTION>
                                          1997
                                     -------------     1996     1995
                                     Amount   Rate     Rate     Rate
                                     ------   ----     ----     ----
<S>                                    <C>    <C>      <C>      <C>
Income taxes at the United
  States statutory rate                $234   35.0%    35.0%    35.0%
Write-off of purchased in-process
  research and development               30    4.5
State and local income taxes             20    2.9      2.9      3.1 
Possessions credit related to 
  Puerto Rican operations               (38)  (5.7)    (7.2)    (5.4)
Current and prior years' credit for 
  increasing research activities        (22)  (3.3)     (.6)
Book/tax basis difference related
  to sales of businesses                (13)  (1.9)
Reduction of valuation allowance
  for deferred income tax assets         (4)   (.6)             (1.8)
Adjustment of worldwide tax
  liabilities                            (1)   (.2)      .9      2.0 
Foreign source income                     1     .2     (2.6)     1.5
Other--net                               (3)   (.4)     (.2)    (1.8)    
                                       ----   -----    -----    ----- 
                                       $204   30.5%    28.2%    32.6%
                                       ====   =====    =====    =====
</TABLE>
<PAGE>

                             Page 35

<TABLE>
Significant components of current and long-term deferred income 
taxes at December 31 follow (in millions):
<CAPTION>
                                    Current  Long-term    Long-term
                                     assets     assets  liabilities
                                    -------  ---------  -----------
<S>                                    <C>       <C>          <C>
1997
Accruals and other adjustments
  Employee benefits                    $ 45       $225         $(11) 
  Depreciation and amortization                   (189)         (12)
  Other                                 109         49
Operating loss carryforwards of
  non-United States subsidiaries                    58
Other items                               9         15           12 
Valuation allowance                                (52)        
                                       ----       ----         ----
                                       $163       $106         $(11)
                                       ====       ====         ====

1996
Accruals and other adjustments
  Employee benefits                    $ 57       $241         $ (5)
  Depreciation and amortization                   (190)         (10)
  Other                                 102         43             
Operating loss carryforwards of
  non-United States subsidiaries                    79             
Other items                               6         32            4
Valuation allowance                                (56)
                                       ----       ----         ----
                                       $165       $149         $(11)
                                       ====       ====         ====
</TABLE>

At December 31, 1997, certain non-United States subsidiaries 
had operating loss carryforwards aggregating $165 million.  
Carryforwards of $134 million have no expiration dates and the 
balance expires at various dates from 1998 through 2005.  

The Company has manufacturing facilities in Puerto Rico which 
operate under tax relief and other incentives that will no longer 
be available after 2005.

No provision has been made for income taxes on undistributed 
earnings of consolidated non-United States subsidiaries of $521 
million at December 31, 1997, since the earnings retained have
been reinvested by the subsidiaries.  If distributed, such
remitted earnings would be subject to withholding taxes but
substantially free of United States income taxes.

Worldwide income tax payments in 1997, 1996 and 1995 (in
millions) were $163, $154 and $166, respectively.
<PAGE>


                             Page 36

OTHER INFORMATION
- -----------------

Accounts Receivable
- -------------------
Accounts receivable are net of an allowance for doubtful accounts 
(in millions) of $15 at the end of 1997 and 1996, respectively.

Inventories
- -----------
<TABLE>
The components of inventories at December 31 follow (in
millions):
<CAPTION>
                                              1997       1996                                                                     
                                              ----       ----
<S>                                           <C>        <C>
Raw materials                                 $258       $270
Work in process                                330        312       
Finished goods                                 235        240       
                                              ----       ----
Gross inventories at FIFO                      823        822       
Excess of current cost over LIFO cost          (89)       (93)      
                                              ----       ----
Net inventories                               $734       $729       
                                              ====       ====
</TABLE>

Gross inventories accounted for using the LIFO method (in
millions) were $422 and $431 at the end of 1997 and 1996,
respectively.

Excess of Cost Over Net Assets of Businesses Acquired
- -----------------------------------------------------
Accumulated amortization of excess of cost over net assets of 
businesses acquired (in millions) was $148 and $162 at the end of 
1997 and 1996, respectively.

Investments in Life Insurance
- -----------------------------
The Company has company-owned life insurance policies insuring
the lives of a portion of active United States employees.  The
policies accumulate asset values to meet future liabilities
including the payment of employee benefits such as health care.
At December 31, 1997 and 1996, the investment in the policies
included in other assets (in millions) was $13 and $11, net of
policy loans of $346 and $347, respectively.  Net life insurance
expense (in millions) of $8 in 1997, $9 in 1996 and $7 in 1995,
including interest expense of $33, $35 and $27 in 1997, 1996 and
1995, respectively, is included in selling and administrative
expense.

Lease Commitments
- -----------------
Minimum rental commitments for 1998 under noncancelable operating 
leases, which expire at various dates and in most cases contain 
renewal options, are $59 million and decline substantially 
thereafter.

Rental expense in 1997, 1996 and 1995 (in millions) was $78, $71 
and $67, respectively.
<PAGE>

                             Page 37

Net Income per Common Share
- ---------------------------
<TABLE>
The Company adopted SFAS No. 128, 'Earnings Per Share', at the
end of 1997.  The calculation of net income per Common Share and
net income per Common Share-assuming dilution follows:
<CAPTION>

(millions except per share data)	       1997	   1996	   1995
                                        ----    ----    ----
<S>                                    <C>     <C>     <C>
Net income per Common Share 
  Net income                           $ 410   $ 349   $ 399
  Average number of Common Shares	
    outstanding                         76.8    77.4    77.8

  Net income per Common Share          $5.34   $4.50   $5.13
                                       =====   =====   =====
Net income per Common Share-
  assuming dilution
    Net income                         $ 410   $ 349   $ 399 
    Average number of Common Shares
      outstanding                       76.8    77.4    77.8 
    Dilutive effect of stock options     1.4      .8      .8
                                       -----   -----   -----            
    Total average number of Common 
      Shares outstanding                78.2    78.2    78.6
                                       -----   -----   -----
    Net income per Common Share-
      assuming dilution                $5.24   $4.46   $5.08
                                       =====   =====   =====
</TABLE>

Options to purchase 920,000 shares of Common Shares were 
outstanding at the end of 1995 but were not included in the 
computation of net income per Common Share--assuming dilution
since they would have had an antidilutive effect on earnings per
share.

Recently Issued Accounting Pronouncements
- -----------------------------------------
In June 1997, SFAS No. 130, 'Reporting Comprehensive Income', was 
issued.  SFAS No. 130 establishes new standards for reporting 
comprehensive income and its components; however, the adoption of 
SFAS No. 130 will have no effect on net income or shareholders' 
equity.  The Company must adopt SFAS No. 130 in the first quarter 
of fiscal year 1998.  The Company expects that comprehensive
income will not differ materially from net income, except for
foreign currency translation adjustments included in
comprehensive income, the effect of which could be material
depending on future changes in foreign exchange rates.

In June 1997, SFAS No. 131, 'Disclosures about Segments of an 
Enterprise and Related Information', was issued.  SFAS No. 131 
changes the standards for reporting financial results by
operating segments and related products and services, geographic
areas, and major customers.  The Company must adopt the standard
no later than year-end 1998.
<PAGE>

                             Page 38
<TABLE>
QUARTERLY DATA
- --------------
(Unaudited)
<CAPTION>
                                                Quarter ended
(Millions except for                ----------------------------------
  per share data)                    Dec. 31 Sept. 30  June 30 Mar. 31
                                     ------- --------  ------- -------
<S>                                   <C>      <C>      <C>     <C>
1997
Net sales                             $1,934   $1,931   $1,909  $1,789
Gross margin                             546      541      538     482
  Percent of sales                       28%      28%      28%     27%
Income before extraordinary item      $  183   $   54   $  126  $  101
Extraordinary item                       (54)
                                    ----------------------------------
Net income                            $  129   $   54   $  126  $  101
                                    ==================================
Per Common Share
  Income before extraordinary item    $ 2.41   $  .70   $ 1.64  $ 1.31
  Extraordinary item                    (.71)
                                    ----------------------------------
  Net income                          $ 1.70   $  .70   $ 1.64  $ 1.31
                                    ==================================
  Cash dividends paid                 $  .44   $  .44   $  .44  $  .40
  Market price
    High                             103-3/8 95-15/16   89-7/8  75-1/8
    Low                               85-1/2   81-7/8   67-1/2  67-1/4
Per Common Share-assuming dilution
  Income before extraordinary item    $ 2.35   $  .69   $ 1.61  $ 1.29
  Extraordinary item                    (.69)
                                    ----------------------------------
  Net income                          $ 1.66   $  .69   $ 1.61  $ 1.29
                                    ==================================

1996
Net sales                             $1,724   $1,719   $1,782  $1,736
Gross margin                             426      436      472     456
  Percent of sales                       25%      25%      26%     26%
Net income                                66       85      103      95

Per Common Share
  Net income                          $  .85   $ 1.11   $ 1.32  $ 1.23
  Cash dividends paid                    .40      .40      .40     .40
  Market price
    High                              70-7/8   61-1/4   62-3/8  61-7/8
    Low                               57-3/4       53   56-7/8  50-3/8
Per Common Share-assuming dilution
  Net income                          $  .84   $ 1.09   $ 1.31  $ 1.22
</TABLE>
<PAGE>


                             Page 39

Income in the fourth quarter of 1997 was increased by pretax
gains of $91 million related to the sales of AIL Systems Inc.
and the Appliance Controls business ($69 million aftertax, or
$.90 per Common Share).

Income in the fourth quarter of 1997 was reduced by pretax
restructuring charges of $24 million ($15 million aftertax, or
$.19 per Common Share).

Net income in the fourth quarter of 1997 was reduced by a $54
million aftertax extraordinary loss for the redemption of
debentures, or $.71 per Common Share.

Net income in the third quarter of 1997 was reduced by an $85
million write-off of purchased in-process research and
development, with no income tax benefit, or $1.11 per Common
Share.

Income in 1996 was reduced by pretax restructuring charges of
$50 million ($32 million aftertax, or $.41 per Common Share).
Of these restructuring charges, $29 million was recorded in the
fourth quarter of 1996 and the remaining $21 million was recorded
evenly throughout the first nine months of 1996.

In the fourth quarter of 1996, the effective income tax rate for
full year 1996 was adjusted to 28.2% from 29.9%.  This adjustment
reduced income tax expense for the fourth quarter by $7 million,
which relates to the first nine months of 1996.

In the third quarter of 1996, the estimated effective income tax
rate for full year 1996 was adjusted to 29.9% from 31.6%.  This
adjustment reduced income tax expense for the third quarter by
$5 million, which relates to the first half of 1996.
<PAGE>


                             Page 40

BUSINESS SEGMENT AND GEOGRAPHIC REGION INFORMATION
- --------------------------------------------------
Eaton is a global manufacturer of highly engineered products
which serve the industrial, vehicle, construction, commercial and 
semiconductor markets with operations located in 28 countries.
The major classes of products included in each business segment
and other information follows.

Electrical and Electronic Controls
- ----------------------------------
Industrial and Commercial Controls - Electromechanical and 
electronic controls including motor starters, contactors,
overloads and electric drives; programmable controllers,
counters, man/machine interface panels and pushbuttons;
photoelectric, proximity, temperature and pressure sensors;
residential, molded case, hydraulic, air and vacuum  circuit
breakers; loadcenters; safety switches; lighting control systems;
panelboards; switchboards; switchgear components; switchgear; dry
type transformers; protective relays and metering; surge
suppressors; busway; meter centers; crane controls; portable tool
switches; commercial switches; relays; vacuum interrupters;
illuminated pushbuttons and panels; annunciator panels;
electrically actuated valves and actuators; pressure transducers
and switches; and Navy motor control and power conversion
systems.

Automotive and Appliance Controls - Electromechanical and 
electronic controls including convenience, stalk and concealed 
switches; knock sensors; climate control components; speed 
controls; water valves; thermostats; temperature and humidity 
sensors; transmission valves; speed sensitive steering systems; 
tone generators and chimes; lighting controls; emission control 
valves; collision warning systems; remote keyless entry systems
and remote actuated solenoids.

On December 1, 1997, the Company sold the Appliance Controls 
business which had sales of $418 million and $432 million in  
1997 and 1996, respectively.  The following products represent
those included in the Appliance Controls business: timers,
pressure switches, range controls, gas valves, and infinite
switches.

Specialty Controls - Ion implanters; photostabilizers; ozone and 
plasma ashers; thermal processing systems; flat panel display 
equipment; plastic and steel spring fasteners; retainer rings; 
clamps; golf grips; industrial rubber products; industrial
clutches and brakes.

The markets for these products are industrial, construction, 
commercial, automotive, appliance, aerospace and government 
customers concentrated principally in North America, however,
sales are made globally.  Sales are made directly by the Company
and indirectly through distributors and manufacturers'
representatives to such customers.
<PAGE>


                             Page 41

Vehicle Components
- ------------------
Truck Components - Heavy-, medium- and light-duty mechanical and 
automatic transmissions; power take-offs; engine valves; valve 
lifters; leaf springs; viscous fan drives; fans and fan shrouds; 
power steering pumps; fleet management systems and advanced 
drivetrain controls.

On January 2, 1998, the Company completed the sale of the Axle
and Brake business, which had sales of $659 million and $542
million in 1997 and 1996, respectively.  This business
manufactured components for commercial trucks, primarily heavy-
and medium-duty, and construction of off-highway equipment.
Products manufactured by this business include heavy- and medium-
duty clutches; drive, trailer, and steering axles; brakes; anti-
lock brake systems; locking differentials; tire pressure control
systems and tire valves.

Passenger Car and Light Duty Components - Engine valves;
hydraulic valve lifters; viscous fan drives; fans and fan
shrouds; locking differentials; limited slip differentials;
viscous converter clutches; transaxle components; superchargers;
tire valves; refrigeration charge and relief valves.

Off-Highway Vehicle Components - Mechanical and automatic 
transmissions; drive and steering axles; specialty axle products; 
brakes; engine valves; hydraulic valve lifters; gear and piston 
pumps and motors; transaxles and steering systems; geroters; 
control valves and cylinders; forgings; central tire inflation 
systems and tire valves.

The principal market for these products is original equipment 
manufacturers of heavy-, medium- and light-duty trucks, passenger 
cars and off-highway vehicles.  These original equipment 
manufacturers are generally concentrated in North America,
however, sales are made on a global basis.  Most sales of these
products are made directly to such manufacturers.

Defense Systems
- ---------------
Strategic countermeasures; tactical jamming systems; electronic 
intelligence; electronic support measures and radar surveillance. 

On October 1, 1997, the Company sold the majority of AIL Systems 
Inc., which represented the Defense Systems business segment (the 
Company continues to hold a minor interest in AIL).

Other Information
- -----------------
Identifiable assets for each segment and geographic region 
represent those assets used in operations, including excess of
cost over net assets of businesses acquired, and exclude general 
corporate assets, which consist principally of short-term 
investments, deferred income taxes, investments in associate 
companies and joint ventures, property and other assets.
<PAGE>


                             Page 42

Net sales to divisions and subsidiaries of one customer,
primarily from the Vehicle Components business segment (in
millions), were $766 in 1997, $739 in 1996 and $740 in 1995
(10% of sales in 1997 and 11% of sales in 1996 and 1995).  Sales
from the Company's United States operations to customers in
foreign countries, primarily Canada, (in millions) were $791 in
1997, $743 in 1996 and $709 in 1995 (10% of sales in 1997, 11%
in 1996, and 10% in 1995).
<PAGE>


                             Page 43
<TABLE>
Geographic Region Information
<CAPTION>
                                                               Identi-
                                               Operating        fiable
(Millions)                  Net sales             profit        assets
                            ---------          ---------        -------
<S>                         <C>               <C>              <C>
1997
United States                  $5,946             $  516        $3,631
Canada                            293                 28           106
Europe                          1,112                104           662
Latin America                     532                 34           435
Pacific Region                    158                  1           122
Eliminations                     (478)                            (104)
                               ------             ------        ------
                               $7,563             $  683        $4,852
                               ======             ======        ======

1996
United States                  $5,440             $  505        $3,399
Canada                            297                 23           108
Europe                          1,113                 84           752
Latin America                     366                (31)          368
Pacific Region                    148                 18           136
Eliminations                     (403)                             (94)
                               ------             ------        ------
                               $6,961             $  599        $4,669
                               ======             ======        ======

1995
United States                  $5,390             $  571        $3,369
Canada                            282                 24           109
Europe                          1,153                 79           807
Latin America                     266                  4           151
Pacific Region                    136                 23            90
Eliminations                     (405)                             (99)
                               ------             ------        ------
                               $6,822             $  701        $4,427
                               ======             ======        ======
</TABLE>

Operating profit in 1997 was reduced by restructuring charges
(in millions) of $4 in the United States, $12 in Europe, $5 in
Canada, $1 in Latin America, and $2 in the Pacific Rim.

Operating profit for the United States in 1997 was reduced by
an $85 million write-off of purchased in-process research and
development.

Operating profit in 1996 was reduced by restructuring charges
(in millions) of $28 in the United States, $9 in Europe and $13
in Latin America.

<TABLE>
Geographic region information (table above) does not include
results of associate companies and joint ventures in which the
Company holds a 20%-50% ownership interest and which had total
sales as follows (in millions):
<CAPTION>
                                1997            1996              1995
                                ----            ----              ----
<S>                         <C>               <C>              <C>
United States                   $ 21            $ 13              $ 21
Europe                            14              14                13
Latin America                     31              16                20
Pacific Region                   258             326               347
                                ----            ----              ----
                                $324            $369              $401
                                ====            ====              ====
</TABLE>
<PAGE>

                             Page 44
<TABLE>
Business Segment Information
<CAPTION>
(Millions)                                         1997      1996     1995
                                                   ----      ----     ----
<S>                                             <C>      <C>       <C>
Net sales by classes of similar products
  Electrical and Electronic Controls
    Industrial and Commercial Controls           $2,251    $2,096   $1,975
    Automotive and Appliance Controls             1,125     1,144    1,062
    Specialty Controls                              656       634      574
                                                 ------    ------    -----
                                                  4,032     3,874    3,611
  Vehicle Components
    Truck Components                              2,104     1,766    1,965
    Passenger Car and Light Duty Components         808       734      669
    Off-Highway Vehicle Components                  548       475      458
                                                 ------    ------    -----
                                                  3,460     2,975    3,092
  Defense Systems                                    71       112      119
                                                 ------    ------    -----
                                                 $7,563    $6,961   $6,822
                                                 ======    ======   ======

Operating profit
  Electrical and Electronic Controls
    Before write-off of purchased in-process
      research and development                   $  321   $  309    $  285
    Write-off of purchased in-process research
      and development                               (85)
  Vehicle Components                                449      286       414
  Defense Systems                                    (2)       4         2
                                                 ------   ------    ------
                                                    683      599       701
Interest expense                                    (86)     (85)      (86)
Interest income                                       7        6         6
Gain on sales of businesses                          91
General corporate expenses--net                     (27)     (35)      (29)
                                                 ------   ------    ------
Income before income taxes and extraordinary
  item                                           $  668   $  485    $  592
                                                 ======   ======    ======

Identifiable assets
  Electrical and Electronic Controls             $2,813   $2,888    $2,869
  Vehicle Components                              2,039    1,677     1,463
  Defense Systems                                            104        95
                                                 ------   ------    ------
                                                  4,852    4,669     4,427
  General corporate assets                          613      638       626
                                                 ------   ------    ------
Total assets                                     $5,465   $5,307    $5,053
                                                 ======   ======    ======

Capital expenditures
  Electrical and Electronic Controls             $  217   $  183    $  174
  Vehicle Components                                203      145       203
  Defense Systems                                     3        6         4
  Corporate                                          15       13        18
                                                 ------   ------    ------
                                                 $  438   $  347    $  399
                                                 ======   ======    ======
Depreciation and amortization
  Electrical and Electronic Controls             $  167   $  153    $  134
  Vehicle Components                                152      141       118
  Defense Systems                                     7       10        13
  Corporate                                          16       16        16
                                                 ------   ------    ------
                                                 $  342   $  320    $  281
                                                 ======   ======    ======
</TABLE>

Operating profit in 1997 was reduced by restructuring charges (in
millions) of $18 for the Electrical and Electronic Controls
segment and $6 for the Vehicle Components segment.

Operating profit in 1996 was reduced by restructuring charges (in
millions) of $16 for the Electrical and Electronic Controls
segment and $34 for the Vehicle Components segment.
<PAGE>        

                             Page 45 

Summary Financial Information for Eaton ETN Offshore Ltd.
- ---------------------------------------------------------

Eaton ETN Offshore Ltd. (Eaton Offshore), a wholly-owned
subsidiary of Eaton, was incorporated by Eaton in 1990 under the
laws of Ontario, Canada, primarily for the purpose of raising
funds through the offering of debt securities in the United
States and making these funds available to Eaton or its
subsidiaries.  Eaton Offshore owns the common stock of a number
of Eaton's subsidiaries which are engaged principally in the
manufacture and/or sale of electrical and electronic controls,
truck transmissions, fasteners, leaf spring assemblies and engine
components.  Effective January 31, 1994, Eaton Offshore, through
its subsidiaries, acquired certain of the Canadian and Brazilian
operations of the former Distribution and Control Business Unit
(DCBU) of Westinghouse Electric Corporation.  On June 30, 1994
and on April 1, 1995, majority ownership of certain other assets
of DCBU and another subsidiary were transferred to a subsidiary
of Eaton Offshore from Eaton. Effective January 1, 1996, majority
ownership of certain German subsidiaries was transferred to other
subsidiaries of Eaton. Summary financial information for
Eaton Offshore and its consolidated subsidiaries for the years
ended December 31 follows (in millions):
<TABLE>
<CAPTION>
                             1997    1996    1995    1994    1993
                             ----    ----    ----    ----    ----
<S>                          <C>     <C>     <C>     <C>     <C>
Income statement data
  Net sales                  $725    $602    $614    $494    $295
  Gross margin                149      94      99      87      42
  Net income                   33      23      28      20      13

Balance sheet data
  Current assets             $375    $304    $300    $237    $160
  Noncurrent assets           196     146     152     122     109
  Net intercompany 
    receivables/(payables)   (160)    (53)    (47)     (4)    (15) 
  Current liabilities         120      90      98      83      50
  Noncurrent liabilities       80     100     108     107     114
</TABLE>
<PAGE>
 
                             Page 46

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
RESULTS OF OPERATIONS

OVERVIEW
- --------
For Eaton Corporation, 1997 proved to be a watershed year.  The 
Company reported all-time record sales, earnings and earnings per 
share.  Favorable market conditions, the benefits of 
restructuring actions taken in prior years, and the extraordinary 
efforts of the Company's employees worldwide all contributed to 
these outstanding results. During 1997, the Company's businesses 
performed well virtually across the board and notable progress 
was made to build an enterprise capable of higher sustainable 
earnings growth in the years ahead.  This performance was 
achieved while spending at an accelerated pace on new product 
development and international expansion. 

To help achieve growth in future years, the Company completed a 
number of strategic repositioning moves.  In the second half of 
the year, the Company completed acquisitions of Fusion Systems 
Corporation and Dana Corporation's worldwide Spicer Clutch 
business, which will build upon and extend the considerable 
strengths of the Semiconductor Equipment and Truck Components 
businesses, respectively.  Also in the second half of the year, 
the Company sold AIL Systems Inc., which represented the 
Company's Defense Systems business segment, and the Appliance 
Controls business.  On January 2, 1998, the Company completed the 
sale of the worldwide Axle and Brake business to Dana 
Corporation.  Looking forward, the combination of these strategic 
moves is believed by management to have increased the Company's 
inherent earnings growth rate by about 10 percent.

In the latter part of 1997, the economic climate in Asia worsened 
considerably.  Poor regulation and currency management skills by 
certain governments in the region contributed to local currency 
devaluations and bank failures.  This crisis was the primary 
cause of the decrease in operating profit for the Company's 
Pacific Region.  However, as of December 31, 1997, these effects 
were not material to operations or financial results for the 
Company as a whole. 

1997 COMPARED TO 1996
- ---------------------

NET SALES
- ---------
Worldwide sales in 1997 exceeded $7 billion for the first time  
in the Company's history, 9% above 1996.  Sales for North America 
showed improvement; however, sales in Europe were flat.  In Latin 
America, sales increased 45% in 1997 over 1996 despite economic 
weakness in Mexico, Brazil and Argentina.  The Company is now 
achieving the full strategic benefits of the April 1996 
acquisition of CAPCO Automotive Products Corporation, which 
contributed to the sales increase in Latin America.  Despite the 
continued recession in Japan and the crisis in Asia, sales in the 
Pacific Region rose 7% in 1997 over 1996.
<PAGE>

                             Page 47

Electrical and Electronic Controls, the Company's largest 
business segment, continued its growth trend by achieving record 
sales in 1997, increasing 4% in 1997 over 1996.  This segment 
represents 53% of total sales.  Activity in most markets remained 
firm, and the semiconductor equipment market began to rebound in 
the second half of 1997 after a difficult 1996.

Aided by continued strength in Cutler-Hammer's market position, 
strong construction markets, and a booming commercial aircraft 
market, Industrial and Commercial Controls also achieved record 
sales in 1997, increasing 7% over 1996 results.  Cutler-Hammer is 
now enjoying the full benefit of the synergies anticipated from 
the 1994 acquisition of Westinghouse's Distribution and Control 
Business Unit.  

Sales of the Company's Automotive and Appliance Controls 
businesses were off 2% from one year ago.  Sales volumes were up 
while the strength of the U.S. dollar versus major European 
currencies reduced sales by 5%.  Sales were lowered an additional 
3% compared to 1996 as a result of the sale of the Company's 
Appliance Controls business on December 1, 1997 to Siebe plc.  
The net increase in volume compares favorably with about a 3% 
year-to-year increase in automotive production in North America 
and Europe. 

Specialty Controls, which includes the Company's Semiconductor 
Equipment Operations, reported record sales, increasing 3% in 
1997 over 1996.  During the third quarter of 1997, the Company 
acquired Fusion Systems Corporation, a leading supplier of front-
end process equipment to the semiconductor industry.  Excluding 
Fusion, Specialty Controls sales trailed 1996 results by 2%.  
While second half 1997 industry orders were somewhat stronger 
than anticipated, it is too early to determine the impact of the 
Asian economic crisis on our customers' demand for front-end 
processing equipment. 

Vehicle Components segment sales reached a record level, 
increasing 16% in 1997 over 1996.  Truck Components, Passenger 
Car and Light Duty Components, and Off-Highway Vehicle Components 
all experienced record sales in 1997.  After a difficult 1996, 
the 1997 success of this segment demonstrates that the Company's 
managers met the full challenge to achieve performance 
excellence.

Truck Components achieved record sales, increasing 19% in 1997 
over 1996.  CAPCO, the Brazilian medium-duty transmission 
manufacturer acquired in 1996, accounted for $54 million of the 
$338 million increase in sales in 1997.  With CAPCO's increase in 
sales and the favorable impact of new business awards from 
automotive manufacturers, the Company is now achieving the full 
strategic benefits of this important acquisition.  The Company's 
Spicer Clutch unit, which was acquired from Dana Corporation in 
the third quarter of 1997, also contributed $68 million in sales 
in 1997.  Excluding Spicer Clutch, sales were also at record 
levels, increasing 15% above one year ago.  North American 
factory sales of Class 8 trucks rose about 13% in 1997 to 216,000 
<PAGE>

                             Page 48

and, based on current backlogs and the pace of orders, 1998 
production is expected to rise another 5% to 10%.  The European 
market was also up last year, though a more modest 6%, and the 
Company expects the pace of improvement to continue in 1998.  The 
effects of the current austerity plan in Brazil make that market 
more problematic after a 30% market rise in 1997. 

Passenger Car and Light Duty Components experienced record sales 
in 1997, rising 10% over 1996.  CAPCO contributed approximately 
$26 million of the $74 million increase in sales in 1997.  The 
increase in volume was ahead of the increase in automotive 
production in North America, Europe, and Latin America.  This 
trend can be attributed to continued penetration of selected 
automotive products, and greater participation in Latin American 
markets.  

Continuing demand from the North American hydraulics market 
enabled Off-Highway Vehicle Components also to report record 
sales in 1997, rising 15% over 1996.  CAPCO contributed $20 
million of the $73 million increase in sales.  Higher levels of 
new product introductions for the Company's worldwide 
agricultural and construction equipment customers also 
contributed to the increase in sales.  The Company's sales gains 
in 1997 were double the pace of the hydraulics industry, a result 
attributable to a faster pace of new product introductions for 
the Company's worldwide agricultural and construction equipment 
customers.

OPERATING RESULTS
- -----------------
Gross margin increased to 28% of net sales in 1997 from 26% in 
1996 as a result of increased sales volumes across most lines of 
business, acquisitions and divestitures of businesses, and the 
benefits realized from recent restructurings.

Income from operations, before a one-time charge, increased 33% 
in 1997 from 1996.  The Company took a one-time charge of $85 
million against third quarter, 1997 after-tax earnings to write-
off the purchased in-process research and development associated 
with the recent acquisition of Fusion Systems Corporation. 

Operating profit for the Electrical and Electronic Controls 
segment continued to be strong, reaching $339 million before 
restructuring charges of $18 million and the write-off of 
purchased in-process research and development of $85 million, 4% 
ahead of 1996 results on a comparable basis.  The Company is now 
achieving the performance expected from the 1994 acquisition of 
Westinghouse's Distribution and Control Business Unit. 

Operating profit for the Vehicle Components segment reached a 
record level of $455 million before $6 million of restructuring 
charges, 42% ahead of 1996 results on a comparable basis.  All of 
the business units included in this segment demonstrated 
excellent performance throughout 1997.  The increase in operating 
profit was primarily attributable to the exceptional performance 
by CAPCO where the year-over-year profits improved by more than 
$39 million.  Operating profit as a percentage of sales also
<PAGE>

                             Page 49

increased from 10% in 1996 to 13% in 1997.  This was accomplished 
through higher sales volume, the acquisition of the Spicer
Clutch business in 1997, and benefits realized from restructuring 
efforts in the Truck Components business unit.

During the fourth quarter of 1997, the Company reported one-time 
pretax gains of $91 million ($69 million aftertax) related to the 
December 1, 1997 sale of the Appliance Controls business and the 
October 1, 1997 sale of AIL Systems Inc.  These gains were 
offset by a $54 million aftertax charge related to the redemption 
of the 7% debentures due April 1, 2011, and by a $15 million 
aftertax charge related to restructuring actions recorded in the 
fourth quarter of 1997.  The 1997 restructuring charges 
principally relate to work force reductions composed of salaries 
and benefits and realignment among several businesses.  These 
restructuring charges are intended to help the Company to 
continue the trend of earnings growth in future years.

An analysis of changes in income taxes and the effective income 
tax rate is presented under 'Income Taxes' in the Financial 
Review.

The Company's goal is to build an enterprise capable of higher 
sustainable earnings growth, emphasizing the development of new 
products, increased expansion into global markets, and 
acquisition of businesses and product lines to complement the 
Company's existing operations.  To enhance the existing product 
portfolio as well as develop the products of tomorrow, the 
Company spent a record $319 million in 1997 on research and 
development, 19% above 1996.  Over the past five years, the 
Company has spent approximately $1.2 billion on research and 
development.
 
The Company continues to be active in pursuing growth in the 
world's developing markets.  Recent examples of this expansion 
are the formation of Cutler-Hammer de Argentina, a 75% owned 
joint venture with Electro Integral de Sudamerica to manufacture 
and distribute electrical equipment in the Mercosur countries, 
the formation of a 51% owned joint venture with JC Corporation to 
manufacture automotive controls in Korea, and the establishment 
of a wholly-owned enterprise, Eaton Truck and Bus Components 
(Shanghai) Company, Limited, to manufacture heavy truck 
transmissions for Chinese and other Asia/Pacific markets.  The 
Company also plans to build a new $70 million plant in Brazil to 
expand production of light-duty transmissions for a major 
automotive customer.

CHANGES IN FINANCIAL CONDITION
- ------------------------------
The Company remains in a strong financial position and has 
resources available in the form of working capital, lines of 
credit and funds provided by operations for continued 
reinvestment in existing operations, strategic acquisitions and 
managing the capital structure.  Net working capital was $698 
million at year-end 1997 compared to $787 million at year-end 
1996 and the current ratio was 1.5 compared to 1.6 at those 
dates, respectively.
<PAGE>

                             Page 50

Accounts receivable days sales outstanding improved by 6 days in 
December 1997 which was the Company's third best December in the 
past fifteen years.  The inventory turnover rate and days of 
inventory on-hand in 1997 showed improvement over 1996.  The 
Fusion Systems and Spicer Clutch acquisitions resulted in an 
increase in excess of cost over net assets of businesses acquired 
from the prior year.  However, this increase was offset by the 
write-off of the amounts related to the sale of AIL Systems Inc. 
and the Appliance Controls business.  

The Company's total debt increased by 26% to $1.4 billion in 
1997.  This increase in debt was primarily a result of 
acquisitions of businesses and the repurchase of Common Shares.  
As discussed under 'Debt and Other Financial Instruments' in the 
Financial Review, the Company has a $250 million one-year 
revolving line of credit and a $500 million long-term revolving 
credit agreement, which supports the Company's outstanding 
commercial paper. 
 
Reflecting the Company's ongoing investment program under long-
range goals to achieve improvements in product quality, 
manufacturing productivity and business growth, capital 
expenditures for 1997 reached a record $438 million, 26% above 
1996.  Over the past five years, the Company has spent nearly 
$1.7 billion in capital expenditures intended to increase 
productivity, reduce costs and, selectively, to add capacity.  In 
order to enhance product quality through technology improvements 
and to help achieve long-term growth prospects, capital spending 
in 1998 is anticipated to increase above the 1997 level.

Management believes it is more likely than not that deferred 
income tax assets of $269 million as of December 31, 1997 will be 
realized through the reduction of future taxable income.  
Significant factors considered by management in the determination 
of the probability of realization of deferred tax assets include 
historical operating results, expectations of future earnings and 
the extended period of time over which the postretirement health 
care liability will be paid.

The Company is subject to various inherent financial risks 
attributable to operating in a global economy.  Derivative 
financial instruments are utilized to manage exposures in 
interest and foreign exchange markets.  The Company has developed 
systems to measure and assure that these exposures are evaluated 
comprehensively so that appropriate and timely action can be 
taken to reduce risk, if necessary.  Monitoring of exposures and 
the evaluation of risks includes approval of derivative 
activities on a discrete basis by senior management.  Monthly, 
senior management performs an oversight and review of exposures 
and derivative activities.  The Company diversifies the 
counterparties used in these transactions in order to minimize 
the impact of any potential credit loss in the event of 
nonperformance by the counterparties.  Although derivatives are 
an integral part of the Company's risk management programs, their 
incremental effect on financial condition and results of 
operations is not material.  Derivative activities are described 
<PAGE>

                             Page 51

in greater detail under 'Debt and Other Financial Instruments' in 
the Financial Review.

Operations of the Company involve the use and disposal of certain 
substances regulated under environmental protection laws.  The 
Company continues to modify, on an ongoing, regular basis, 
certain processes in order to reduce the impact on the 
environment, including the reduction or elimination of certain 
chemicals used in and wastes generated from operations.  The 
Company's liabilities related to environmental matters are 
further discussed under 'Protection of the Environment' in the 
Financial Review.

Cash dividends paid in 1997 were a record $133 million and 
represented 32% of net income.  Per share dividends in 1997 rose 
8% from the previous year, following a 7% increase from the year 
before.  The Company has paid dividends on Common Shares annually 
since 1923. 

In 1995, to avoid the dilution of earnings per share resulting 
from the exercise of stock options, the Board of Directors 
authorized the purchase of up to five million outstanding Common
Shares over a five year period with a maximum of 1.5 million
shares to be purchased in one year.  Additionally, in September
1997, to avoid further dilution resulting from the sales of AIL
Systems Inc. and the Appliance Controls and Axle and Brake
businesses, the Board of Directors authorized the Company
to spend up to an additional $500 million over a period of up to 
five years to purchase Common Shares.  In January 1998, the 
Company completed the $500 million program by repurchasing 2.8 
million shares for $256 million.  This reduced the number of 
shares outstanding to approximately 72 million at the end of 
January 1998.  During 1997, the Company returned $334 million to 
shareholders through share repurchases as 3.7 million shares were 
repurchased for an average price of $90 per share.  Since the 
initiation of the programs, 8.4 million shares have been 
repurchased at an average price of $83 per share. 

The Company continues to generate substantial cash from 
operations which continues to be the primary source of funds to 
finance operating needs including record investments in research 
and development.  The Company's emphasis on asset management 
generated record operating cash flow of $763 million in 1997, 
compared with the previous record in 1996.  Cash flow from 
operations, supplemented by commercial paper borrowings, was used 
to fund business acquisitions, capital expenditures, repayment of 
debt, the record level of cash dividends and the repurchases of 
Common Shares.

MARKET RISK DISCLOSURE
- ----------------------
The Company is subject to interest rate risk as it relates to 
long-term debt.  The following table presents principal cash flows 
and related weighted-average interest rates by expected maturity 
dates of the Company's long term-debt excluding foreign currency 
principal swaps.  
<PAGE>

                             Page 52
<TABLE>
December 31, 1997
($ in millions)
<CAPTION>
                                       Expected Maturity Date
                           -----------------------------------------------------------
                           1998  1999  2000  2001  2002  Thereafter  Total  Fair Value
                           ----  ----  ----  ----  ----  ----------  -----  ----------
<S>                        <C>   <C>   <C>   <C>   <C>   <C>        <C>     <C>
Long-term debt, including
 current portion
 Fixed rate (US$)          $ 19  $107  $  2  $102  $  2        $587   $819        $899
 Average interest rate     7.9%  6.5%  7.8%  9.1% 12.5%        7.8%

 Fixed rate (Won)          $  2                                          2           2
 Average interest rate    18.2%                                                  

 Fixed rate (Zloty)        $  2                                          2           2
 Average interest rate    26.3%

 Commercial Paper (US$)                $500                            500         500
 Average interest rate                 5.8%

</TABLE>

See 'Changes in Financial Condition' in the Management's 
Discussion and Analysis of Financial Condition and Results of 
Operations for details on the Company's primary market risks, and 
the objectives and strategies used to manage these risks.  Also, 
see 'Financial Instruments' under Accounting Policies in the 
notes to the consolidated financial statements for additional 
information on market risks.

YEAR 2000
- ---------
Computer software that uses two digits rather than four to 
identify the applicable year may be unable to interpret 
appropriately the calendar Year 2000, and thus could cause 
disruption of normal business activities.  The Company uses 
software in various aspects of its business, including 
manufacturing, product development and many administrative 
functions, and much of this software will be unable to interpret 
the calendar Year 2000 appropriately unless it is modified or 
replaced. 

The Company is addressing this Year 2000 issue with a corporate-
wide initiative led by the Company's Vice President-Information 
Technologies and involving coordinators for each Company 
location.  The initiative includes the identification of affected 
software, the development of a plan for correcting that software 
in the most effective manner, the implementation of that plan and 
the monitoring of its implementation.  The program also includes 
communications with the Company's significant suppliers and 
customers to determine the extent to which the Company's systems 
are vulnerable to any failures by them to address the Year 2000 
issue.  In most instances, the Company will replace older 
software with new programs and systems, which will significantly 
upgrade the existing software as well as appropriately interpret 
the calendar Year 2000 and beyond.  Although the timing of these 
replacements is influenced by the Year 2000 issue, in most 
instances they will involve capital expenditures that would have 
occurred in the normal course of business in any event.  The 
<PAGE>

                             Page 53

Company expects that most of the modifications and replacements 
will be in place before the end of 1998.

Given the information available at this time, management 
currently anticipates that the amount that the Company will spend 
to modify or replace software in order to remediate the Year 2000 
issue should not have a material adverse effect on the Company's 
liquidity or results of operations, and that those costs should 
not cause reported financial information not to be indicative of 
future operating results or future financial condition.  Specific 
factors which might cause a material difference include the 
availability and cost of trained personnel and the ability to 
locate all computer codes requiring correction.


FORWARD-LOOKING STATEMENTS
- --------------------------
The Company has included in this Annual Report expectations for 
1998, an outlook concerning the Asian situation, certain 
anticipated effects of strategic moves, market expectations, and 
expectations for capital spending.  Actual results could differ 
materially from these forward-looking statements since they 
inherently are subject to risks and uncertainties.  Important 
factors which could cause such a difference include: continuity 
of business relationships with and purchases by major customers, 
product mix, competitive pressure on sales and pricing, increases 
in material and other production costs which cannot be recouped 
in product pricing, costs associated with correcting the Year 
2000 issue, difficulties in introducing new products as well as 
global economic and market conditions.  

1996 COMPARED TO 1995
- ---------------------

NET SALES
- ---------
Worldwide sales in 1996 reached nearly $7 billion for the first 
time in the Company's history, slightly above 1995.  During 1996, 
the Company benefited from the diversity of its product lines as 
well as from its global markets as the highest sales growth 
occurred in international markets.

In 1996, sales for North America, which includes the United 
States and Canada, and Europe were flat compared to 1995.  
Despite the continued recession in Japan, sales in the Pacific 
Region rose 9% in 1996 over 1995, due in part to the acquisition 
of the Emwest electrical switchgear and controls business in May 
1995.  In Latin America, sales increased 38% in 1996 over 1995 
despite economic weakness in Mexico, Brazil and Argentina.  The 
increase in Latin America was attributable to the acquisition of 
CAPCO Automotive Products Corporation.  On April 16, 1996, the 
Company purchased CAPCO, a Brazilian manufacturer of 
transmissions for light- and medium-duty trucks and transaxle 
components for passenger cars, for $135 million. 

Electrical and Electronic Controls, the Company's largest 
segment, continued to experience growth in sales in 1996 as sales
<PAGE>

                             Page 54

increased 7% in 1996 over 1995, which more than doubled from just 
three years ago.  Activity in the markets served by this segment 
was more mixed in the second half of 1996 than earlier in the 
year.

Aided by continued strength in Cutler-Hammer's electrical power 
distribution equipment business, Industrial and Commercial 
Controls sales rose 6% in 1996 over 1995.  New program launches 
in the North American automotive controls business and the 
acquisition of the IKU Group in May 1995 contributed to the 
Automotive and Appliance Controls' 8% sales increase in 1996 over 
1995.  

Specialty Controls sales increased 10% in 1996 over 1995 in spite 
of the sharp downturn in the worldwide market for semiconductor 
capital equipment in the second half of 1996.  Sales of 
semiconductor equipment stabilized in the second half of 1996 at 
23% below first half levels. 

Vehicle Components segment sales decreased 4% in 1996 from 1995.  
The acquisition of CAPCO affected prior year results comparisons.  
Excluding the effects of CAPCO, 1996 sales for this segment were 
$2.88 billion, 7% below 1995.

Truck Components sales decreased 10% in 1996 from 1995.  
Excluding the effects of CAPCO, Truck Components sales declined 
13% from the prior year's level.  This reduction was primarily 
the result of the softening of the North American heavy-duty 
truck market from the record levels experienced in the prior two 
years.  

Passenger Car and Light Duty Components experienced record sales 
in 1996, rising 10% over 1995, despite flat passenger car 
production in North America and Europe.  This better-than-market 
performance was attributed to selected market share penetration 
and the continued trend towards multivalve engines.  Continued 
demand for hydraulic components from the agricultural, 
construction and industrial markets enabled Off-Highway Vehicle 
Components to report record sales in 1996, rising 4% over 1995, 
despite generally flat market activity.

OPERATING RESULTS
- -----------------
Income from operations declined 17% in 1996 from 1995.  This 
reduction was primarily attributable to lower sales of Truck 
Components, offset by increased sales of Electrical and 
Electronic Controls, which historically have had a lower gross 
margin.  The decrease also resulted from increased costs 
associated with various major growth programs designed to 
accelerate the Company's sustainable growth rate in the years 
ahead. During 1996, the Company spent $37 million more than in 
1995 on these major growth programs.  

Income from operations in 1996 was also markedly affected by $50 
million of restructuring charges. These restructuring charges 
principally related to workforce reductions.  Several business 
 <PAGE>

                             Page 55

units took these charges in order to bring the Company's 
performance back to targeted levels.

Operating profit for the Electrical and Electronic Controls 
segment continued to be strong and improved 8% in 1996 over 1995.  
Restructuring charges of $16 million reduced operating profit.  
The improvement in operating profit was primarily attributable to 
improved sales volumes and added contributions from acquired 
businesses.  

Operating profit for the Vehicle Components segment decreased 31% 
in 1996 from 1995.  Excluding the effects of the April 1996 
acquisition of CAPCO, 1996 operating profit was $302 million, a 
decrease of 27% from 1995.  Operating results in this segment 
varied sharply by business unit and geographic region.  Despite 
the disappointing results, most of the business units included in 
the segment demonstrated excellent performance throughout 1996.  
The reduction in operating profit was primarily attributable to 
lower sales volumes of Truck Components.  The segment's operating 
results were below the Company's expectations given its earlier 
projection for a 22% downturn in the North American heavy-duty 
truck market in 1996 from 1995. 

Vehicle Components operating profit for 1996 also was reduced by 
$34 million of restructuring charges, which included $15 million 
to continue the restructuring of the North American axle/brake 
business unit for the purpose of bringing these business units to 
acceptable levels of profitability.  Of these restructuring 
charges, $19 million was recorded in the fourth quarter of 1996, 
principally related to the segment's Latin American and European 
operations.  
<PAGE>

                             Page 56
<TABLE>
Eaton Corporation
<CAPTION>
Five-Year Consolidated Financial Summary

For the year                                            1997      1996     1995      1994     1993
(Millions except for per share data)                  --------------------------------------------   
<S>                                                    <C>       <C>       <C>      <C>      <C>
Net sales                                             $7,563    $6,961   $6,822    $6,052   $4,401
Income before income taxes and extraordinary item        668       485      592       488      262
Income before extraordinary item                      $  464    $  349   $  399    $  333   $  180
Extraordinary item                                       (54)                                   (7)
                                                      --------------------------------------------
Net income                                            $  410    $  349   $  399    $  333   $  173
                                                      ============================================
Per Common Share
  Income before extraordinary item                    $ 6.05    $ 4.50   $ 5.13    $ 4.40   $ 2.57
  Extraordinary item                                    (.71)                                 (.10)
                                                      --------------------------------------------
  Net income                                          $ 5.34    $ 4.50   $ 5.13    $ 4.40   $ 2.47
                                                      ============================================

Per Common Share-assuming dilution
  Income before extraordinary item                    $ 5.93    $ 4.46   $ 5.08    $ 4.35   $ 2.55
  Extraordinary item                                    (.69)                                 (.10)
                                                      --------------------------------------------
  Net income                                          $ 5.24    $ 4.46   $ 5.08    $ 4.35   $ 2.45
                                                      ============================================

Cash dividends paid per Common Share                  $ 1.72    $ 1.60   $ 1.50    $ 1.20   $ 1.15

Capital expenditures                                  $  438    $  347   $  399    $  267   $  227
Research and development expense                         319       267      227       213      154

At the year-end
Total assets                                          $5,465    $5,307   $5,053    $4,682   $3,268
Working capital                                          698       787      822       744      679
Long-term debt                                         1,272     1,062    1,084     1,053      649
Shareholders' equity                                   2,071     2,160    1,975     1,680    1,105
Shareholders' equity per Common Share                 $27.72    $28.00   $25.45    $21.54   $15.50
</TABLE>

Income in 1997 was increased by pretax gains of $91 million
related to the sales of AIL Systems Inc., and the Appliance
Controls business ($69 million aftertax, or $.90 per Common
Share).

Income in 1997 and 1996 was reduced by pretax restructuring
charges of $24 million ($15 million aftertax, or $.19 per Common
Share) and $50 million ($32 million aftertax, or $.41 per Common
Share), respectively.

Net income in 1997 was reduced by an $85 million write-off of
purchased in-process research and development, with no income tax
benefit, or $1.11 per Common Share.

Net income in 1997 was reduced by a $54 million aftertax extra-
ordinary loss for the redemption of debentures, or $.71 per
Common Share.

Results reflect the acquisition of Distribution and Control
Business Unit (DCBU) of Westinghouse Electric Corporation on
January 31, 1994.

Income in 1993 was reduced by a $55 million acquisition
integration charge related to the purchase of DCBU ($34 million
aftertax, or $.49 per Common Share).

Net income in 1993 was reduced by a $7 million aftertax extra-
ordinary loss for the redemption of debentures, or $.10 per
Common Share.
<PAGE>


                             Page 1

                        Eaton Corporation
                 1997 Annual Report on Form 10-K
                           Item 14 (c)
                    Listing of Exhibits Filed


3(a)    Amended Articles of Incorporation (amended and restated 
        as of May 19, 1994) - Incorporated by reference to the 
        Form 8-K Report dated May 19, 1994

3(b)    Amended Regulations (amended and restated as of April 27, 
        1988) - Incorporated by reference to the Annual Report 
        on Form 10-K for the year ended December 31, 1994

4(a)    Instruments defining rights of security holders,        
        including indentures (Pursuant to Regulation S-K Item 
        601(b)(4), the Company 	agrees to furnish to the 
        Commission, upon request, a copy of the instruments 
        defining the rights of holders of long-term debt)

4(b)    Eaton Corporation Rights Agreement dated June 28, 1995 - 
        Incorporated by reference to the Form 8-K Report dated 
        June 28, 1995

10      Material contracts

        The following are either a management contract or a 
        compensatory plan or arrangement:

        (a)  Deferred Incentive Compensation Plan (amended and 
             restated as of September 24, 1996) - Incorporated
             by reference to the Annual Report on Form 10-K for
             the year ended December 31, 1996

        (b)  Executive Strategic Incentive Plan (amended and 
             restated as of June 21, 1994 and July 25, 1995) -
             Incorporated by reference to the Annual Report on
             Form 10-K for the year ended December 31, 1996

        (c)  Group Replacement Insurance Plan (GRIP), effective 
             as of June 1, 1992 - Incorporated by reference to 
             the Annual Report on Form 10-K for the year ended 						
             December 31, 1992

        (d)  1991 Stock Option Plan - Incorporated by reference 
             to the definitive Proxy Statement dated March 18, 
             1991

        (e)  1995 Stock Option Plan - Incorporated by reference 
             to the definitive Proxy Statement dated March 17, 
             1995

        (f)  Incentive Compensation Deferral Plan (amended and 
             restated as of September 24, 1996) - Incorporated
             by reference to the Annual Report on Form 10-K for
             the year ended December 31, 1996

        (g)  Strategic Incentive and Option Plan (amended and 
             restated as of September 24, 1996) - Incorporated
             by reference to the Annual Report on Form 10-K for
             the year ended December 31, 1996

        (h)  Form of "Change in Control" Agreement entered into 
             with officers of Eaton Corporation as of November 1, 
             1996 - Incorporated by reference to the Annual
             Report on Form 10-K for the year ended December 31,
             1996
<PAGE>
                             Page 2

        (i)  The following are incorporated by reference to the 
             Quarterly Report on Form 10-Q for the quarter ended 
             June 30, 1990:

             (i)     Limited Eaton Service Supplemental 
                     Retirement Income 	Plan (amended and 
                     restated as of January 1, 1989)

             (ii)    Amendments to the 1980 and 1986 Stock Option 
                     Plans

             (iii)   Eaton Corporation Supplemental Benefits 
                     Plan (amended and restated as of January 1, 
                     1989) (which provides supplemental 		
                     retirement benefits)

             (iv)    Eaton Corporation Excess Benefits Plan 
                     (amended and restated as of January 1, 
                     1989) (with respect to Section 415 			
                     limitations of the Internal Revenue Code)

        (j)  Executive Incentive Compensation Plan, effective 
             January 1, 1995 - Incorporated by reference to the
             Annual Report on Form 10-K for the year ended
             December 31, 1996

        (k)  Plan for the Deferred Payment of Directors' Fees 
             (filed as a separate section of this report)

        (l)  Plan for the Deferred Payment of Directors' Fees 
             (originally adopted in 1980 and amended effective 
             February 25, 1997) - Incorporated by reference to
             the Annual Report on Form 10-K for the year ended
             December 31, 1996

        (m)  1996 Non-Employee Director Fee Deferral Plan 
             (filed as a separate section of this report)

        (n)  Eaton Corporation Trust Agreement - Outside 
             Directors (dated December 6, 1996) - Incorporated
             by reference to the Annual Report on Form 10-K
             for the year ended December 31, 1996

        (o)  Eaton Corporation Trust Agreement - Officers and 
             Employees (dated December 6, 1996) - Incorporated
             by reference to the Annual Report on Form 10-K
             for the year ended December 31, 1996

        (p)  Eaton Corporation Retirement Plan for Non-Employee 
             Directors (filed as a separate section of this
             report)

21   Subsidiaries of Eaton Corporation (filed as a separate
     section of this report)

23   Consent of Independent Auditors (filed as a separate
     section of this report)

24   Power of Attorney (filed as a separate section of this 
     report)

27   Financial Data Schedule (filed as a separate section of 
     this report)
<PAGE>
 
                             Page 1
                       Eaton Corporation
               1997 Annual Report on Form 10-K
                          Item 14 (c)
                        Exhibit 10 (k)
         Plan for Deferred Payment of Directors' Fees
  (amended and restated as of September 24, 1996 and amended 
               effective as of January 1, 1997


ARTICLE I

ESTABLISHMENT OF PLAN


1.01	"Establishment of Plan and Effective Date":  Eaton 
Corporation (the "Company") has established this Plan 
for the Deferred Payment of Directors' Fees (the 
"Plan") effective as of October 23, 1985. This 
Amendment and Restatement of the Plan shall be 
effective as of September 24, 1996.

1.02 "Statement of Purpose":  It is the purpose of the Plan 
to attract and retain qualified persons to serve as 
Directors of the Company by enabling such Directors to 
defer some or all fees which may be payable to them for 
future services as a member of the Board of Directors 
of the Company or as chairman or a member of any 
committee of the Board.
<PAGE>

                             Page 2

ARTICLE II

DEFINITIONS

When used herein the following terms shall have the 
meanings indicated unless a different meaning is clearly 
required by the context:

2.01	"Board":  The Board of Directors of Eaton Corporation.

2.02	"Change in Control of the Company":  For purposes of 
the Plan, a "Change in Control of the Company" shall be 
deemed to have occurred if (i) a tender offer shall be 
made and consummated for the ownership of securities of 
the Company representing 25% or more of the combined 
voting power of the Company's then outstanding voting 
securities, (ii) the Company shall be merged or 
consolidated with another corporation and as a result 
of such merger or consolidation less than 75% of the 
outstanding voting securities of the surviving or 
resulting corporation shall be owned in the aggregate 
by the former shareholders of the Company, other than 
affiliates (within the meaning of the Securities 
Exchange Act of 1934 (the "Exchange Act")) of any party 
to such merger or consolidation, as the same shall have 
existed immediately prior to such merger or 
consolidation, (iii) the Company shall sell 
substantially all of its assets to another corporation 
which is not a wholly-owned subsidiary of the Company, 
(iv) any "person" (as such term is used in Sections 
3(a)(9) and 13(d)(3) of the Exchange Act) is or becomes 
the beneficial owner, directly or indirectly, of 
securities of the Company representing 25% or more of 
the combined voting power of the Company's then 
outstanding securities, or (v) during any period of two 
consecutive years, individuals who at the beginning of 
such period constitute the Board cease for any reason 
to constitute at least a majority thereof unless the 
election, or the nomination for election by the 
Company's shareholders, of each new Director was 
approved by a vote of at least two-thirds of the 
Directors then still in office who were Directors at 
the beginning of the period.  For purposes of the Plan, 
ownership of voting securities shall take into account 
and include ownership as determined by applying the 
provisions of Rule 13d-3(d)(1)(i) of the Exchange Act 
(as then in effect).

2.03	"Committee":  The Corporate Compensation Committee of 
the Company which shall have full power and authority 
to administer and interpret, in its sole discretion, 
the provisions of the Plan.
<PAGE>

                             Page 3

2.04	"Company":  Eaton Corporation and its corporate 
successors.

2.05	"Compensation":  The total annual fees paid to a 
Participant for services as a Director of the Company 
including the annual retainer fee, Board meeting 
attendance fees, additional annual retainer fees paid 
to Board Committee chairmen and any other fees paid by 
the Company for services as a Director of the Company.

2.06	"Deferral Plans": The Company's plan of the same name 
as this Plan and this Plan.

2.07	"Deferred Account Balance":  At any particular date, 
the total of all Compensation deferred under the Plan 
and earnings credited thereto less the amount of any 
deferred Compensation previously paid to the 
Participant.

2.08	"Deferred Compensation Agreement":  The written 
agreement between the Company and a Participant 
substantially in the form attached hereto as Exhibit A 
and made a part hereof.

2.09	"Designated Beneficiary":  One or more beneficiaries, 
as designated by a Participant in a written form filed 
with the Vice President and Secretary of the Company 
and approved by the Committee, to whom payments 
otherwise due to or for the benefit of the Participant 
hereunder shall be made in the event of his death prior 
to the commencement of benefit payments hereunder or 
the complete payment of such benefit.  In the event no 
such written designation is made by a Participant or if 
such Designated Beneficiary shall not be in existence 
at the time of the Participant's death or if such 
Designated Beneficiary predeceases the Participant, the 
Participant shall be deemed to have designated his 
estate as the Designated Beneficiary.

2.10	"Failure to Pay": The circumstances described in either 
(i) or (ii) have occurred: 

(i)	Any Participant shall have notified the Company and 
the Trustee in writing that the Company shall have 
failed to pay to the Participant, when due, either 
directly or by direction to the trustee of any 
trust holding assets for the payment of benefits 
pursuant to the Plan, at least 75% of any and all 
amounts which the Participant was entitled to 
receive at any time in accordance with the terms of 
the Plan, and that such amounts remain unpaid.  
Such notice must set forth the amount, if any, 
which was paid to the Participant, and the amount 
<PAGE>

                             Page 4

which the Participant believes he or she was 
entitled to receive under the Plan.  The failure to 
make such payment shall have continued for a period 
of 30 days after receipt of such notice by the 
Company, and during such 30-day period the Company 
shall have failed to prove, by clear and convincing 
evidence as determined by the Trustee in its sole 
and absolute discretion, that such amount was in 
fact paid or was not due and payable; or 

(ii)	More than two Participants shall have notified the 
Company and the Trustee in writing that they have 
not been paid when due, either directly or by 
direction to the Trustee, amounts to which they are 
entitled under the Plan and that such amounts 
remain unpaid.  Each such notice must set forth the 
amount, if any, which was paid to the Participant, 
and the amount which the Participant believes he or 
she was entitled to receive under the Plan.  Within 
15 days after receipt of each such notice, the 
Trustee shall determine, on a preliminary basis, 
whether any failure to pay such Participants has 
resulted in a failure to pay when due, directly or 
by direction, at least 75% of the aggregate amount 
due to all Participants under all the Deferral 
Plans in any two-year period, and that such amounts 
remain unpaid.  If the Trustee determines that such 
a failure has occurred, then it shall so notify the 
Company and the Participants in writing within the 
same 15 day period.  Within a period of 20 days 
after receipt of such notice from the Trustee, the 
Company shall have failed to prove by clear and 
convincing evidence, in the sole and absolute 
discretion of the Trustee, that such amount was 
paid or was not due and payable.

2.11	"Funded Amount":  With respect to the account of any 
Participant, the value of any assets which have been 
placed in a grantor trust established by the Company to 
pay benefits with respect to that account, as 
determined at the time initial payments are to be made 
pursuant to the selections made by the Participants in 
accordance with Section 6.03 .

2.12	"Lump Sum Payment": The lump sum amount which is equal 
to the then present value of the payment, in fifteen 
annual payments commencing on the date of the lump sum 
payment, of the Participant's Deferred Account Balance 
plus a rate of return thereon equal to the rate or 
rates of interest specified in the Participant's 
Deferred Compensation Agreement throughout that fifteen 
year period, discounted with a rate of interest equal 
to "Moody's Corporate Bond Yield Average - Monthly 
<PAGE>

                             Page 5

(Average Corporates)" most recently published by 
Moody's Investor Services, Inc., or any successor 
thereto, at the time of the calculation.

2.13	"Normal Retirement":  Retirement as a Director of the 
Company at the Normal Retirement Date.

2.14	"Normal Retirement Date":  The date a Participant 
retires from the Board of Directors after attaining the 
age of sixty-eight (68).

2.15	"Participant":  A Director who is or hereafter becomes 
eligible to participate in the Plan and does 
participate by electing, in the manner specified 
       herein, to defer Compensation pursuant to the Plan.

2.16	"Plan":  This Plan for the Deferred Payment of 
Directors' Fees as contained herein which was 
originally effective as of October 23, 1985, and which 
has been amended from time to time thereafter. 

2.17	"Regular Annuity Starting Date":  The April 1st 
immediately following a Participant's Normal 
Retirement Date.

2.18	"Termination and Change in Control": The termination of 
the service as a Director of a Participant for any 
reason whatsoever prior to a Change in Control, upon a 
Change in Control or during the three-year period 
immediately following a Change in Control.

2.19	"Trustee":   Shall mean the trustee of any trust which 
holds assets for the payment of the benefits provided 
by the Plan
<PAGE>

                             Page 6

ARTICLE III

ELIGIBILITY AND PARTICIPATION


3.01	"Eligibility":  Any Director of the Company who is 
separately compensated for his services on the Board 
and who is first elected to the Board prior to 1996 
shall be eligible to participate under the Plan.  
Directors who serve as either an officer or an employee 
of the Company, or who are first elected after 1995, 
shall not be eligible to participate under the Plan.  

3.02	"Manner of Election":

(a)	Any person wishing to commence participation in 
the Plan must file a signed copy of the Deferred 
Compensation Agreement in the form attached as 
Exhibit A with the Vice President and Secretary 
of the Company at Eaton Center, Cleveland, Ohio 
44114.  If the Company accepts the Election, an 
eligible Director shall become a Participant in 
the Plan as of December 1, 1985 for an Election 
filed in 1985 and as of the January 1st 
immediately following the date an Election is 
filed in any year after 1985 if such Election is 
filed prior to December 1 of such year.  Upon 
the request of a Participant, the Committee may 
in its sole discretion approve the termination 
of future deferrals by such Participant.

(b)	The Board shall be vested with the authority to 
deny Participants the opportunity to defer 
future Compensation pursuant to the Plan for any 
reason if such denial is applied equitably to 
all Participants; provided, however, that the 
foregoing authority does not apply to any 
Participant's right to continue to defer the 
amount constituting his then existing Deferred 
Account Balance and any past and future earnings 
thereon, which amounts shall continue to be 
deferred and/or paid in accordance with the 
other terms and conditions of this Plan.  

3.03	"Limits on Deferred Compensation":


(a)	Subject to required minimum and maximum annual 
limitations on the amount of Compensation which 
may be deferred equal to $5,000 and $30,000, 
respectively, a Participant may defer all or any 
portion of his future Compensation which is 
earned during a period of at least four (4) 
years (16 full calendar quarters) or for the 
<PAGE>

                             Page 7

period to his Normal Retirement Date, if 
earlier, or for any period of time longer than 
four years which ends prior to his Normal 
Retirement Date.  Future Compensation in excess 
of the $30,000 annual limitation may be deferred 
pursuant to the Company's Plan for Deferred 
Payment of Directors' Fees adopted as of June 1, 
1980 (the "1980 Plan"), which plan continues to 
be effective.

(b)	Notwithstanding the annual limitations imposed 
under Section 3.03(a), an eligible Participant 
under the Plan may elect, in the manner 
specified in Section 3.02, prior to December 1, 
1985, to have all or part of his Compensation 
which was deferred under the 1980 Plan to be 
held and distributed in accordance with the 
terms and conditions of the Plan.
<PAGE>


                             Page 8

ARTICLE IV

RETIREMENT BENEFITS

4.01	"Normal Retirement Benefit":

(a)	The Normal Retirement Benefit is a level fifteen 
(15) year annuity payable to a Participant who 
has attained Normal Retirement in fifteen (15) 
equal annual installments commencing on the 
Participant's Regular Annuity Starting Date and 
continuing on the anniversary of that date each 
year thereafter until fifteen (15) annual 
payments have been made;

(b)	The Normal Retirement Benefit shall be 
calculated by reference to the Participant's 
total Compensation deferred under the Plan and 
the rate or rates of interest specified in his 
Deferred Compensation Agreement; provided, 
however, that the Committee may determine, in 
its sole discretion, to pay the Normal 
Retirement Benefit in a Lump Sum Payment.

4.02	"Early Termination Benefit":  The Normal Retirement 
Benefit provided under the Plan is based on the 
assumption that each Participant will defer a specified 
amount of Compensation for a specified period of time 
of not less than (4) years or to his Normal Retirement 
Date, if earlier.  In the event a Participant has not 
deferred Compensation in accordance with the terms and 
conditions of the Plan for at least four (4) years, 
resigns as a Director of the Company on a date which is 
before i) the end of the deferral period he elected or 
ii) his Normal Retirement Date, and iii) any Proposed 
Change in Control of the Company, then in lieu of the 
Normal Retirement Benefit described in Section 4.01(a) 
hereof, the Participant shall be entitled to receive an 
Early Termination Benefit either at age 68 or at the 
date of his termination as a Director, as determined by 
the Committee in its sole discretion.  The Early 
Termination Benefit shall be equal to his Deferred 
Account Balance at the time of his termination as 
Director and shall be payable in a lump sum or in up to 
fifteen (15) equal annual installments, as determined 
by the Committee in its sole discretion.  To the Early 
Termination Benefit payable to a Participant under this 
Section 4.02 shall be added interest at the rate 
specified in his Deferred Compensation Agreement, 
compounded annually, and credited on the unpaid 
deferred Compensation from the date of termination 
until the date paid by the Company.
<PAGE>

                             Page 9

4.03	"Entitlement to Normal Retirement Benefit After 
a Change in Control of the Company":  Notwithstanding 
anything to the contrary herein, if within three years 
after a Change in Control of the Company any 
Participant who, before his Normal Retirement Date, is 
removed as a Director of the Company by a vote of the 
shareholders, resigns as a Director of the Company, 
completes his term of office as a Director of the 
Company and is not re-elected for the next successive 
term or is otherwise unable to defer additional 
Compensation for a full (4) years or until his Normal 
Retirement Date, whichever is earlier, because of any 
amendment, suspension or termination of the Plan, shall 
be entitled to receive the Normal Retirement Benefit 
payable as provided in Section 4.01(a) based upon his 
then existing Deferred Account Balance.
<PAGE>


                             Page 10

ARTICLE V

SURVIVOR BENEFIT

5.01	"Survivor Benefit":  Upon the occurrence of any of the 
following events, the Company shall pay to a 
Participant's Designated Beneficiary a benefit as 
defined in this ARTICLE V (herein referred to as a 
"Survivor Benefit"):

(a)	The death of a Participant while serving as a 
Director of the Company; or

(b)	The death of a Participant after becoming 
entitled to a Normal Retirement Benefit or an 
Early Termination Benefit but prior to 
commencement of payment of either such benefit.

5.02	"Amount of Survivor Benefit":  The Survivor Benefit 
shall be an amount equal to the Participant's Deferred 
Account Balance at the date of his death together with 
interest thereon, compounded annually, from the date 
Compensation was deferred until the date it is 
completely paid by the Company (a "Deferral Period") at 
a rate equal to the prime rate announced by AmeriTrust 
Company National Association in Cleveland, Ohio (or any 
successor thereto) (hereinafter referred to as the 
"Prime Rate") from time to time during the Deferral 
Period.  The Survivor Benefit shall be paid either in a 
lump sum or in up to fifteen (15) annual installments, 
as determined by the Committee in its sole discretion.

5.03	"Survivor Benefit After Commencement of Benefit 
Payments to the Participant":   In the event a 
Participant who has begun to receive benefit 
installment payments under the Plan dies prior to full 
payment of his Normal Retirement Benefit or Early 
Termination Benefit, all remaining payments due 
hereunder shall be made to such Participant's 
Designated Beneficiary, either in a lump sum or in 
installments, in such amounts and over such periods, 
not exceeding the remaining period from the date of the 
Participant's death, as the Committee may direct in its 
sole discretion.
<PAGE>


                             Page 11

ARTICLE VI

CERTAIN PAYMENTS TO PARTICIPANTS

6.01	"Termination and Change in Control":  Notwithstanding 
anything herein to the contrary, upon the occurrence of 
a Termination and Change in Control, the Participants 
shall be entitled to receive from the Company the 
payments as provided in Section 6.03 .

6.02	"Failure to Pay":  Notwithstanding anything herein to 
the contrary, upon the occurrence of a Failure to Pay, 
each Participant covered by the situation described in 
clause (i) of the definition of Failure to Pay, or each 
of the Participants in the event of a situation 
described in clause (ii) of that definition, as the 
case may be, shall be entitled to receive from the 
Company the payments as provided in Section 6.03.

6.03	"Payment Requirement":  No later than the first to 
occur of (i) six months following the date hereof for 
any current Participant, (ii) a Termination and Change 
in Control or a Failure to Pay for any current 
Participant or (iii) the date upon which any person who 
is not a current Participant upon the date hereof 
becomes a Participant, each Participant shall select 
one of the payment alternatives set forth below with 
respect to that portion of the Participant's account 
equal to the full amount of the account minus the 
Funded Amount, and with respect to that portion of the 
account equal to the Funded Amount.  The payment 
alternatives selected with respect to the two portions 
of the account need not be the same.  The payment 
alternatives are as follows: 

(a)	a Lump Sum Payment within 30 days following the 
Termination and Change in Control or Failure to 
Pay, as the case may be;

(b)	payment in monthly, quarterly, semiannual or 
annual payments, over a period not to exceed 
fifteen years, as selected by the Participant at 
the time provided in the first paragraph of this 
Section 6.03, commencing within 30 days 
following the Termination and Change in Control 
or Failure to Pay, as the case may be, which are 
substantially equal in amount, except that 
earnings attributable to periods following 
Termination and Change in Control or Failure to 
Pay at the rate or rates of interest specified 
in the Participant's Deferred Compensation 
Agreement shall be included with each payment. 
<PAGE>

                             Page 12

Payment shall be made to each such Participant in 
accordance with his or her selected alternative as 
provided in Sections 6.01 and 6.02.
<PAGE>

                             Page 13


ARTICLE VII

AMENDMENT AND TERMINATION

7.01	"Right to Amend and Terminate the Plan":  The Company 
fully expects to continue the Plan but it reserves the 
right, at any time or from time to time, by action of 
the Board, to modify or amend the Plan, in whole or in 
part.  In addition, the Company reserves the right by 
action of the Board to terminate the Plan, in whole or 
in part, at any time and for any reason, including, but 
not limited to, adverse changes in the federal tax 
laws.  Notwithstanding anything herein to the contrary, 
no amendment, modification or termination of the Plan 
shall, without the consent of the Participant, alter 
this provision or impair any of the Participant's 
rights under the Plan with respect to benefits accrued 
prior to such amendment, modification or termination.  

7.02	"Plan Termination Benefit":

(a)	In the event of the complete termination of the 
Plan, each Participant shall be entitled to 
receive an amount equal to his then Deferred 
Account Balance (other than amounts initially 
deferred under the l980 Plan which will continue 
to be held in accordance with the terms of the 
Plan) together with interest thereon at the 
Prime Rate in effect from time to time during 
such Deferral Period, compounded annually, and 
credited from the date of deferral until the 
date paid by the Company (hereinafter referred 
to as a "Plan Termination Benefit").  As 
determined by the Committee in its sole 
discretion, the Plan Termination Benefit shall 
be payable either in a lump sum or in up to 
fifteen (15) annual installments commencing at 
the time elected by the Participant in his 
Deferred Compensation Agreement prior to the 
Deferral Period.

(b)	In the event of a Participant's death prior to 
the complete payment of the benefits provided 
under this Section 8.02, all remaining payments 
due hereunder shall be made to the Participant's 
Designated Beneficiary in the same amount as was 
being received by the Participant.

7.03	"Right to Amend or Terminate the Plan After a Change in 
Control of the Company":  Notwithstanding anything to 
the contrary herein, no amendment shall be made to the 
Plan after a Change in Control of the Company which 
would alter or impair this Section 7.03 or any rights 
<PAGE>

                             Page 14

or obligations under the Plan in relation to any 
Participant without the prior written consent of the 
Participant; and in the event of complete termination 
of the Plan after a Change in Control of the Company, 
each Participant shall be entitled to receive his 
Normal Retirement Benefit, if greater than the Plan 
Termination Benefit, payable as provided in Section 
4.01(a) based upon his then existing Deferred Account 
Balance.
<PAGE>

                             Page 15

ARTICLE VIII

MISCELLANEOUS

8.01	"Non-Alienation of Benefits":  Subject to any federal 
statute to the contrary, no right or benefit under the 
Plan shall be subject to anticipation, alienation, 
sale, assignment, pledge, encumbrance, or charge, and 
any attempt to anticipate, alienate, sell, assign, 
pledge, encumber, or charge any right or benefit under 
the Plan shall be void.  No right or benefit hereunder 
shall in any manner be liable for or subject to the 
debts, contracts, liabilities, or torts of the person 
entitled to such benefits.  If a Participant or his 
Designated Beneficiary (if entitled to benefits under 
the Plan) shall become bankrupt, or attempt to 
anticipate, alienate, sell, assign, pledge, encumber, 
or charge any right hereunder, then such right or 
benefit shall, in the discretion of the Committee, 
cease and terminate, and in such event, the Company may 
hold or apply the same or any part thereof for the 
benefit of the Participant or his spouse, children, or 
other dependents, or any of them, in such manner and in 
such amounts and proportions as the Committee may deem 
proper.

8.02	"No Trust Created":  The obligations of the Company to 
make payments hereunder shall constitute a liability of 
the Company to the Participant.  Such payments shall be 
made from the general funds of the Company, and the 
Company shall not be required to establish or maintain 
any special or separate fund, or purchase or acquire 
life insurance on a Participant's life, or otherwise to 
segregate assets to assure that such payments shall be 
made, and neither a Participant nor Designated 
Beneficiary shall have any interest in any particular 
asset of the Company by reason of its obligations 
hereunder.  Nothing contained in the Plan shall create 
or be construed as creating a trust of any kind or any 
other fiduciary relationship between the Company and a 
Participant or any other person.

8.03	"No Employment Agreement":  The Plan shall not be 
deemed to constitute a contract of employment between 
the Company and a Participant.  Neither shall the 
execution of the Plan nor any action taken by the 
Company pursuant to the Plan be held or construed to 
confer on a Participant any legal right to be continued 
as Director of the Company, in an executive position or 
in any other capacity with the Company whatsoever; nor 
shall any provision herein restrict the right of any 
Participant to resign as a Director.
<PAGE>

                             Page 16

8.04	"Binding Effect":  Obligations incurred by the Company 
pursuant to the Plan shall be binding upon and inure to 
the benefit of the Company, its successors and assigns, 
and the Participant or his Designated Beneficiary.


8.05	"Claims for Benefits":  Each Participant or Designated 
Beneficiary must claim any benefit to which he may be 
entitled under this Plan by filing a written 
notification with the Vice President and Secretary of 
the Company.  The Committee shall make all 
determinations with respect to such claims for 
benefits.  If a claim is denied by the Committee, it 
must be denied within a reasonable period of time in a 
written notice stating the following:

(a)	The specific reason for the denial.

(b)	The specific reference to the Plan 
provision on which the denial is based.

(c)	A description of additional information 
necessary for the claimant to present his 
claim, if any, and an explanation of why 
such information is necessary.

(d)	An explanation of the Plan's claims review 
procedure.

The claimant may have a review of the denial by the 
Committee by filing a written notice with the Vice 
President and Secretary of the Company within sixty 
(60) days after the notice of the denial of his claim.

The written decision by the Committee  with respect to 
the review must be given within one hundred and twenty 
(120) days after receipt of the written request.

8.06	"Entire Plan":  This document and any amendments hereto 
contain all the terms and provisions of the Plan and 
shall constitute the entire Plan, any other alleged 
terms or provisions being of no effect.
<PAGE>


                             Page 17

ARTICLE IX

CONSTRUCTION

9.01	"Governing Law":  The Plan shall be construed and 
governed in accordance with the law of the State of 
Ohio.

9.02	"Gender":  The masculine gender, where appearing in the 
Plan, shall be deemed to include the feminine gender, 
and the singular may include the plural, unless the 
context clearly indicates to the contrary.

9.03	"Headings, etc.":  The cover page of the Plan, the 
Table of Contents and all headings used in this Plan 
are for convenience of reference only and are not part 
of the substance of the Plan.
<PAGE>


                             Page 18

Exhibit A


DEFERRED COMPENSATION AGREEMENT


THIS AGREEMENT is made this       day of               
 , 199_ , between EATON CORPORATION (hereinafter the 
"Company"), an Ohio corporation, and                          
     , a non-employee Director of the Company (hereinafter 
called "Participant").

WHEREAS, the Board of Directors of the Company has 
approved a Plan for the Deferred Payment of Directors' Fees 
(the "Plan") for the purpose of attracting and retaining 
qualified persons to serve as Directors of the Company;

WHEREAS, the Plan provides that a Director becomes a 
participant under the Plan upon the execution and delivery by 
him of a Deferred Compensation Agreement, in the form of this 
Agreement, to the Administrative Committee under the Plan, and 
the acceptance of such agreement by the Company;

NOW, THEREFORE, in consideration of the mutual 
agreements herein contained, the Company and the Participant 
hereby agree as follows:

1.  Participation.  This Agreement is made to evidence 
the Participant's participation in the Plan, to set 
forth the amount of the Participant's Compensation to 
be deferred thereunder and to establish the interest 
rates to be used to calculate the Participant's Normal 
Retirement Benefit and his Early Termination Benefit 
under the Plan.

2.  The Plan Controls.  The Plan (and all its 
provisions), as it now exists and as it may be amended 
hereafter, is incorporated herein and made a part of 
this Agreement, and the provisions of the Plan, as it 
may be amended from time to time, shall control the 
terms and conditions of this Agreement and anything 
contained herein which is inconsistent with the Plan, 
as so amended, shall be of no force or effect.

3.  Definitions.  When used herein, the terms which are 
defined in the Plan shall have the meanings given them 
in the Plan.

4.  No Interest Created.  Neither the Participant nor 
his Designated Beneficiary shall have any interest in 
any specific asset of the Company, including policies 
of insurance.  The Participant and his Designated 
Beneficiary shall have only the right to receive the 
benefits provided under the Plan.
<PAGE>

                             Page 19

5.  Deferrals.  Pursuant to ARTICLE III of the Plan, 
the Participant hereby elects to defer the receipt of, 
and the Company hereby elects to defer the payment of, 
future Compensation in the amount of_________________
Dollars ($_______________________ ) for each calendar
year during the period of________________________ to       
____________________.

6.  Normal Retirement Benefit Interest Rate.  The 
Participant's Normal Retirement Benefit shall be 
determined by crediting interest to the Participant's 
total Compensation deferred under the Plan (including 
amounts transferred from the Company's Plan for the 
Deferred Payment of Directors' Fees established as of 
June 1, 1980) at the rate of ____ % compounded annually 
from the date of deferral until paid by the Company.

7.  Early Termination Benefit Interest Rate.  In 
accordance with ARTICLE IV of the Plan, interest shall 
be credited to the Early Termination Benefit at a rate 
equal to ____%, compounded annually.

8.  Disposition In the Event of Plan Termination.  In 
the event the Company determines to terminate the Plan, 
the Participant hereby elects to have his Plan 
Termination Benefit (other than amounts transferred 
from the 1980 Plan) distributed as indicated by the 
Participant below:  (The Participant should check only 
one of the boxes below and sign his initials in the 
opposite blank).

_________________________ I hereby elect to have payment of 
the Plan Termination
initials________________ Benefit commence within a reasonable 
period of time after the Plan 
termination date; or

_________________________ I hereby elect to have the Plan 
Termination Benefit be
initials ________________ retained by the Company, credited   
with interest during
the Deferral Period, compounded 
annually, at the Prime Rate and paid 
commencing upon the earlier to occur 
of my Normal Retirement or my 
resignation from the Board of 
Directors of the Company.

The Company shall determine in its sole discretion 
whether the Plan Termination Benefit shall be paid in a 
lump sum or in up to fifteen (15) annual installments.

9.  Entire Agreement.  This Agreement contains the 
<PAGE>

                             Page 20

entire agreement and understanding by and between the 
Company and the Participant, and no representations, 
promises, agreements, or understandings, written or 
oral, not contained herein shall be of any force or 
effect.
<PAGE>






                             Page 1
                      Eaton Corporation
                1997 Annual Report on Form 10-K
                          Item 14 (c)
                        Exhibit 10 (m)
        1996 Non-Employee Director Fee Deferral Plan
(amended effective as of January 1, 1997 and February 25, 1997)


	I.  Purpose

The 1996 Non-Employee Director Fee Deferral Plan (the 
"Plan") enables each Director of Eaton Corporation ("Eaton" or 
the "Company") who is not employed by the Company to defer 
receipt of fees that may be payable to him or her for future 
services as a member of the Board of Directors of the Company 
(the "Board") or as chairman or as a member of any committee of 
the Board.  The purpose of the Plan is to help attract and retain 
highly qualified individuals to serve as members of the Company's 
Board of Directors and as members of committees thereof.

	II.  Eligibility

All members of the Board who are not employed by the 
Company are eligible to participate in the Plan with respect to 
amounts earned as fees for services as a member of the Board or 
as chairman or a member of any committee of the Board.

	III.  Definitions

The terms used herein shall have the following meanings:

Account - A bookkeeping account established by Eaton for a 
Participant to which may be credited Deferred Fees and earnings 
or losses thereon.

Agreement - A written agreement between Eaton and a 
Participant deferring the receipt of Fees and indicating the term 
of the deferral.

Beneficiary - The person or entity designated in writing 
executed and delivered by the Participant to the Committee.  If 
that person or entity is not living or in existence at the time 
any unpaid balance of Deferred Fees becomes due after the death 
of a Participant, the term "Beneficiary" shall mean the 
Participant's estate or legal representative or any person, trust 
or organization designated in such Participant's will.

Board - The Board of Directors of Eaton Corporation.


Change in Control of Eaton - Shall be deemed to occur if 
<PAGE>
                             Page 2

(i) a tender offer shall be consummated for 25% or more of the 
combined voting power of Eaton's then outstanding voting 
securities, (ii) Eaton shall be merged or consolidated with 
another corporation and as a result less than 75% of the 
outstanding voting securities of the resulting corporation shall 
be owned by the former shareholders of Eaton, other than 
affiliates (within the meaning of the Securities Exchange Act of 
1934 (the "Exchange Act")) of any party to such merger or 
consolidation, as the same shall have existed immediately prior 
to such merger or consolidation, (iii) Eaton shall sell 
substantially all of its assets to another corporation that is 
not a wholly owned subsidiary of Eaton, (iv) any "person" (as 
such term is used in Sections 3(a)(9) and 13(d)(3) of the 
Exchange Act) is or becomes the beneficial owner, directly or 
indirectly, of 25% or more of the combined voting power of 
Eaton's then outstanding securities; or (v) during any period of 
two consecutive years, individuals who at the beginning of that 
period constitute the Board cease to constitute at least a 
majority thereof unless the election, or the nomination for 
election by Eaton's shareholders, of each new director was 
approved by a vote of at least two-thirds of the directors then 
still in office who were directors at the beginning of the 
period.  For purposes of this Plan, ownership of voting 
securities shall take into account and include ownership as 
determined by applying the provisions of Rule 13d-3(d)(l)(i) of 
the Exchange Act (as then in effect).

Committee - The Compensation and Organization Committee of 
the Board or such other committee as the Board may from time to 
time designate 
for purposes of administration of the Plan.

Common Share Retirement Deferred Fees - Retirement 
Deferred Fees that are converted into share units in accordance 
with Article VI.

Deferral Plans - This Plan and any other prior plan 
sponsored by the Company pursuant to which Fees may be deferred.

Deferred Fees - That portion of Fees deferred pursuant to 
the Plan.

Eaton - Eaton Corporation, an Ohio corporation, and its 
subsidiaries and successors and assigns.

Eaton Common Shares - The common shares of Eaton 
Corporation with a par value of 504 each.

Failure to Pay - The circumstances described in either (i) 
or (ii) have occurred:
<PAGE>



                             Page 3

(i)  Any Participant shall have notified the Company 
and the Trustee in writing that the Company shall have 
failed to pay to the Participant, when due, either 
directly or by direction to the trustee of any trust 
holding assets for the payment of benefits pursuant to the 
Plan, at least 75% of any and all amounts which the 
Participant was entitled to receive at any time in 
accordance with the terms of the Plan, and that such 
amounts remain unpaid.  Such notice must set forth the 
amount, if any, which was paid to the Participant by the 
Company, and the amount which the Participant believes he 
or she was entitled to receive under the Plan.  The 
failure to make such payment shall have continued for a 
period of 30 days after receipt of such notice by the 
Company, and during such 30-day period the Company shall 
have failed to prove, by clear and convincing evidence as 
determined by the Trustee in its sole and absolute 
discretion, that such amount was in fact paid or was not 
due and payable; or 

(ii)  More than two Participants shall have notified 
the Company and the Trustee in writing that they have not 
been paid when due, either directly or by direction to the 
Trustee, amounts to which they are entitled under the Plan 
and that such amounts remain unpaid.  Each such notice 
must set forth the amount, if any, which was paid to the 
Participant, and the amount which the Participant believes 
he or she was entitled to receive under the Plan.  Within 
15 days after receipt of each such notice, the Trustee 
shall determine, on a preliminary basis, whether any 
failure to pay such Participants has resulted in a failure 
to pay when due, directly or by direction, at least 75% of 
the aggregate amount due to all Participants under all the 
Deferral Plans in any two-year period, and that such 
amounts remain unpaid.  If the Trustee determines that 
such a failure has occurred, then it shall so notify the 
Company and the Participants in writing within the same 15 
day period.  Within a period of 20 days after receipt of 
such notice from the Trustee, the Company shall have 
failed to prove by clear and convincing evidence, in the 
sole and absolute discretion of the Trustee, that such 
amounts were paid or were not due and payable.

Fees - Any amount payable to a Participant for services as 
a member of the Board or as chairman or a member of any committee 
of the Board.

Funded Amount - With respect to the Account of any 
Participant, the value of any assets which have been placed in a 
grantor trust established by the Company to pay benefits with 
respect to that Account, as determined at the time initial 
payments are to be made pursuant to the selections made by the
<PAGE>

                             Page 4

Participants in accordance with Section 10.03.

Interest Rate Retirement Deferred Fees - Retirement 
Deferred Fees that are credited with Treasury Note Based Interest 
in accordance with Article VII.

Participant - A member of the Board who is not an employee 
of Eaton and who elects to defer receipt of Fees.


Periodic Installments - Monthly, quarterly, semiannual or 
annual payments, over a period not to exceed fifteen years, as 
determined by the Committee in its sole discretion, which are 
substantially equal in amount, or, in the case of Common Share 
Retirement Deferred Fees, substantially equal in the number of 
share units being valued and paid or the number of Eaton Common 
Shares being distributed, except that earnings attributable to 
periods following Retirement or Termination of Service as a 
Director shall be included with each payment.

Plan - This 1996 Non-Employee Director Fee Deferral Plan 
pursuant to which Fees may be deferred for later payment.

Retirement - The Termination of Service as a Director of a 
Participant who is age 55 or older and who has at least ten years 
of service as a member of the Board, who is age 68 or older, or 
who is approved by the Committee to qualify as a retirement.

Retirement Deferred Fees - That portion of Fees deferred 
for payment at Retirement, at one year following Retirement, or 
in Periodic Installments commencing after Retirement.

Short-Term Deferred Fees - That portion of Fees deferred 
for payment as determined by the Committee in accordance with 
Article V.

Termination and Change in Control - The Termination of 
Service as a Director of a Participant for any reason whatsoever 
prior to a Change in Control if there is a subsequent Change in 
Control or the Termination of Service as a Director of a 
Participant for any reason whatsoever during the three-year 
period immediately following a Change in Control.

Termination of Service as a Director - The time when a 
Participant shall no longer be a member of the Board, whether by 
reason of retirement, death, voluntary resignation, divestiture, 
removal (with or without cause), or disability.

Treasury Bill Interest Equivalent - A rate of interest 
equal to the quarterly average yield of 13-week U.S. Government 
Treasury Bills.
<PAGE>

                             Page 5

Treasury Note Based Interest - A rate of interest equal to 
the average yield of 10-year U.S. Government Treasury Notes plus 
300 basis points.

Trustee - The trustee of any trust which holds assets for 
the payment of the benefits provided by the Plan.
<PAGE>

                             Page 6

	IV.  Election to Defer

Section 4.01  Deferral Options.  For each calendar year 
commencing with 1997, a Participant may elect to defer the 
receipt of all or part of his or her Fees as Short-Term Deferred 
Fees or Retirement Deferred Fees.  Once a Participant has made an 
effective election, he or she may not thereafter change that 
election or change any allocation between Short-Term Deferred 
Fees or Retirement Deferred Fees.

Section 4.02  Amount Deferred.  Not less than 10% of Fees 
payable for any calendar year may be deferred under the Plan.  If 
a Participant elects to allocate a portion of Fees to both Short-
Term Deferred Fees and Retirement Deferred Fees, the amount 
allocated to each shall be not less than 10% of the Fees payable 
for any calendar year.

Section 4.03  Election Deadline.  To be in effect, a 
Participant's election must be completed, signed and filed with 
the Committee on or before such date as is necessary to defer 
inclusion of the Fees in the Director's gross income for Federal 
income tax purposes.

Section 4.04  Transfers.  Notwithstanding anything herein 
to the contrary, a Participant may elect to have held and 
distributed in accordance with the terms and conditions of the 
Plan all or part of his or her compensation which was deferred 
under the 1980 Plan for Deferred Payment of Directors? Fees, and 
any such election with respect to amounts to be held and 
distributed as Retirement Deferred Fees for any Participant in 
payment status upon the effective date of such election may be 
held only as Interest Rate Deferred Fees if to do otherwise would 
be administratively impractical.

	V.  Short-Term Deferred Fees

If elected by a Participant, payment of the amount of Fees 
allocated to Short-Term Deferred Fees will be deferred.  Short-
Term Deferred Fees shall be credited to the Participant on the 
date such amount would have been distributed to him or her if 
there had been no valid deferral election by establishing an 
Account in the Participant?s name.  Treasury Bill Interest 
Equivalents shall be credited quarterly to the Participant's 
Short-Term Deferred Fees Account until such compensation is paid 
to the Participant.  Short-Term Deferred Fees, together with 
credited Treasury Bill Interest Equivalents, shall be paid to the 
Participant in a lump sum or in not more than five annual 
installments as determined by the Committee.
<PAGE>

                             Page 7

	VI.  Retirement Deferred Fees

Section 6.01  Duration.  If elected by a Participant, payment of 
the amount of Fees allocated to Retirement Deferred Fees will be 
deferred to Retirement or to one year after Retirement, but 
subject to Committee discretion as to date of payment as provided 
herein.  Retirement Deferred Fees shall be credited to the 
Participant on the date such amount would have been 
distributed to him or her if there had been no valid deferral 
election by establishing an Account in the Participant's name.

Section 6.02  Common Share Retirement Deferred Fees.  
Between 50% and 100%, as elected by the Participant, of the 
amount allocated to Retirement Deferred Fees shall be credited to 
Common Share Retirement Deferred Fees, and the balance shall be 
credited to Interest Rate Retirement Deferred Fees.

Common Share Retirement Deferred Fees shall be converted 
into a number of share units based upon the average of the mean 
prices for Eaton Common Shares for the twenty trading days of the 
New York Stock Exchange during which Eaton Common Shares were 
traded immediately preceding the end of the calendar quarter in 
which the Fees to be deferred were earned.  For purposes of the 
Plan, "mean price" shall be the mean of the highest and lowest 
selling prices for Eaton Common Shares quoted on the New York 
Stock Exchange List of Composite Transactions on the relevant 
trading day.  On each Eaton Common Share dividend payment date, 
dividend equivalents equal to the actual Eaton Common Share 
dividends paid shall be credited to the share units in the 
Participant's Account, and shall in turn be converted into share 
units utilizing the mean price for Eaton Common Shares on the 
dividend payment date.

Upon payment of Common Share Retirement Deferred Fees in 
Eaton Common Shares, the share units standing to the 
Participant's credit shall be converted to the same number of 
Eaton Common Shares for distribution to the Participant.

Upon payment of Common Share Retirement Deferred Fees in 
cash, including any installment thereof in the case of Periodic 
Installments, the share units required to make the cash payment 
shall be converted to an amount equal to the greater of:  (a) the 
product of the average of the mean prices for an Eaton Common 
Share for the last twenty trading days of the New York Stock 
Exchange during which Eaton Common Shares were traded in the 
month immediately preceding the month in which the date of 
payment occurs, multiplied by the number of share units then 
credited to the Participant's Account, or (b) if a Change in 
Control of Eaton shall have occurred at any time within thirty-
six months immediately preceding the payment, the product of the 
number of share units credited to the Participant's Account at 
the time of payment multiplied by the highest of (i) the highest 
<PAGE>

                             Page 8

price paid for an Eaton Common Share in any tender offer in 
connection with the Change in Control of Eaton; (ii) the price 
received for an Eaton Common Share in any merger, consolidation 
or similar event in connection with the Change in Control of 
Eaton; or (iii) the highest price paid for an Eaton Common Share 
as reported in any Schedule 13D within the sixty-day period 
immediately preceding the Change in Control of Eaton.

Section 6.03  Interest Rate Retirement Deferred Fees.  
Retirement Deferred Fees not credited to Common Share Retirement 
Deferred Fees shall be credited to Interest Rate Retirement 
Deferred Fees.  Interest Rate Retirement Deferred Fees shall be 
credited to the Interest Rate Retirement Deferred Fees Account, 
which shall earn Treasury Note Based Interest, compounded 
quarterly, until paid.

Section 6.04  Periodic Installments.  Upon the death of a 
Participant who has commenced receiving Periodic Installments, 
the entire remaining amount of his or her Retirement Deferred 
Fees shall be distributed to the Participant's Beneficiary.  Such 
distributions may be made either in a lump sum or in installments 
in such amounts and over such periods, not exceeding the 
remaining number of annual installments from the date of death of 
the Participant, as the Committee may direct in its sole 
discretion.

Section 6.05  Termination of Service as a Director.  The 
Retirement Deferred Fees Account of a Participant whose 
Termination of Service as a Director occurs for reasons other 
than Retirement shall be distributed in a lump sum or in Periodic 
Installments, as the Committee may determine in its sole 
discretion.  The lump sum payment shall be made, or the Periodic 
Installments shall commence, when the Committee may determine in 
its sole discretion, no later than February 1 of the calendar 
year immediately after the calendar year that includes the 
earliest of:  (i) the Participant's death, (ii) the Participant's 
attainment of age 55 if he or she was credited with at least 10 
years of service for Eaton (or an affiliate of Eaton), (iii) the 
Participant's attainment of age 68, or (iv) the fifth anniversary 
of the Participant's Termination of Service as a Director.

Earnings shall be credited on undistributed Retirement 
Deferred Fees Accounts, and annual installment payments shall be 
adjusted to reflect such additional earnings, based on the 
remaining number of installment payments to be distributed and 
based on Treasury Note Based Interest, computed quarterly.
<PAGE>

                             Page 9

	VII.  Amendment and Termination

Eaton fully expects to continue the Plan but it reserves 
the right, except as otherwise provided herein, at any time by 
action of the Board, to modify, amend or terminate the Plan for 
any reason, including adverse changes in the federal tax laws.  
Notwithstanding the foregoing, upon the occurrence of a Change in 
Control of Eaton, no amendment, modification or termination of 
the Plan shall, without the consent of any particular 
Participant, alter or impair any rights or obligations under the 
Plan with respect to that Participant.

	VIII.  Administration

The Plan shall be administered by the Committee.  The 
Committee shall interpret the provisions of the Plan where 
necessary and may adopt procedures for the administration of the 
Plan which are consistent with the provisions of the Plan and any 
rules adopted by the Committee.

After Retirement or other Termination of Service as a 
Director, the Committee shall determine in its sole discretion 
(i) whether Retirement Deferred Fees shall be paid in a lump sum 
or in Periodic Installments, (ii) the date on which a lump sum 
payment will be made or Periodic Installments will commence, 
which in the case of Retirement shall be not later than one year 
following the date to which the deferral was made, and in the 
case of Termination of Service as a Director for reasons other 
than Retirement shall be in accordance with Section 6.05, 
(iii) whether to change the Periodic Installments or the number 
of years over which they are to be paid, and (iv) whether Common 
Share Retirement Deferred Fees will be paid in cash or in Eaton 
Common Shares.  In making these determinations, the Committee may 
consider the wishes and needs of the Participant or his or her 
Beneficiary.

Each Participant or Beneficiary must claim any benefit to 
which such Beneficiary may be entitled under the Plan by a 
written notification to the Committee.  If a claim is denied, it 
must be denied within a reasonable period of time in a written 
notice stating the specific reasons for the denial.  The claimant 
may have a review of the denial by the Committee by filing a 
written notice with the Committee within sixty days after the 
notice of the denial of his or her claim.  The written decision 
by the Committee with respect to the review must be given within 
120 days after receipt of the written request.

The determinations of the Committee shall be final and 
conclusive.
<PAGE>


                             Page 10

	IX.  Termination and Change in Control - Failure to Pay

Section 9.01  Termination and Change in Control. 
Notwithstanding anything herein to the contrary, upon the 
occurrence of a Termination and Change in Control, the 
Participants shall be entitled to receive from the Company the 
payments as provided in Section 9.03.

Section 9.02  Failure to Pay.  Notwithstanding anything 
herein to the contrary, upon the occurrence of a Failure to Pay, 
each Participant covered by the situation described in clause (i) 
of the definition of Failure to Pay, or each of the Participants 
in the event of a situation described in clause (ii) of that 
definition, as the case may be, shall be entitled to receive from 
the Company the payments as provided in Section 9.03.

Section 9.03  Payment Requirement.  No later than (i) the 
first to occur of six months following the date hereof, a 
Termination and Change in Control or a Failure to Pay for any 
person who is a Participant upon such event or (ii) the date upon 
which any person who is not subject to clause (i) becomes a 
Participant, each Participant shall select one of the payment 
alternatives set forth below with respect to that portion of the 
Participant's Account equal to the full amount of the Account 
minus the Funded Amount, and with respect to that portion of the 
Account equal to the Funded Amount.  The payment alternatives 
selected with respect to the two portions of the Account need not 
be the same.  The payment alternatives are as follows: 

(a)  a Lump Sum Payment within 30 days following 
the Termination and Change in Control or Failure to Pay, as 
the case may be;

(b)  payment in monthly, quarterly, semiannual or 
annual payments, over a period not to exceed fifteen years, 
as selected by the Participant at the time provided in the 
first paragraph of this Section 9.03, commencing within 30 
days following the Termination and Change in Control or 
Failure to Pay, as the case may be, which are substantially 
equal in amount or in the number of share units being valued 
and paid or in the number of Eaton Common Shares being 
distributed, except that earnings attributable to periods 
following Termination and Change in Control or Failure to 
Pay shall be included with each payment. 

Payment of such amounts shall be made to each such Participant in 
accordance with his or her selected alternative as provided in 
Section 9.01 and 9.02.
<PAGE>

                             Page 11

	X.  Miscellaneous

Section 10.01  Adjustments.  In the event of a 
reorganization, merger, consolidation, reclassification, 
recapitalization, combination or exchange of shares, stock split, 
stock dividend, rights offering or similar event affecting shares 
of the Company, the Committee shall equitably adjust the number 
of share units previously allocated to the Accounts of 
Participants as Common Share Retirement Deferred Fees.

Section 10.02  Designation of Beneficiaries.  Each 
Participant shall have the right, by written instruction to the 
Committee, on a form supplied by the Committee, to designate one 
or more primary and contingent Beneficiaries (and the proportion 
to be paid to each, if more than one is designated) to receive 
his or her Account balance upon his or her death.  Any such 
designation shall be revocable by the Participant.

Section 10.03  Committee Actions.  All actions of the 
Committee hereunder may be taken with or without a meeting.  If 
taken without a meeting, the action shall be in writing and 
signed by a majority of the members of the Committee and if taken 
with a meeting, a majority of the Committee shall constitute a 
quorum for any such action.

Section 10.04  Assignment.  No benefit under the Plan shall 
be subject to anticipation, alienation, sale, transfer or 
encumbrance, and any attempt to do so shall be void.  No benefit 
hereunder shall in any manner be liable for the debts, contracts, 
or liabilities of the person entitled to such benefits.  If a 
Participant or Beneficiary shall become bankrupt, or attempt to 
anticipate, alienate, sell, transfer or encumber any benefit 
hereunder, then such benefit shall, in the discretion of the 
Committee, cease and terminate, and the Committee may hold or 
apply the same for the benefit of the Participant or his or her 
spouse, children, or other dependents, or any of them, in such 
manner and in such amounts and proportions as the Committee may 
deem proper.  During a Participant's lifetime, rights hereunder 
are exercisable only by the Participant or the Participant's 
guardian or legal representative.  Notwithstanding the foregoing, 
nothing in this Section shall prohibit the transfer of any 
benefit by will or by the laws of descent and distribution or (if 
permitted by applicable regulations under Section 16(b) of the 
Securities Exchange Act) pursuant to a qualified domestic 
relations order, as defined under the Internal Revenue Code and 
the Employee Retirement Income Security Act.
<PAGE>


                             Page 12

Section 10.05  No Funding Required.  The obligations of 
Eaton to make payments shall be a liability of Eaton to the 
Participant.  Eaton shall not be required to maintain any 
separate fund or reserve, or purchase or acquire life insurance 
on a Participant's life, or otherwise segregate assets to assure 
that any particular asset of Eaton is available to make such 
payments by reason of Eaton's obligations hereunder.  Nothing 
contained in the Plan shall be construed as creating a trust or 
other fiduciary relationship between Eaton and a Participant or 
any other person.

Section 10.06  No Contract for Services.  The Plan shall not 
be deemed to constitute a contract for services between Eaton and 
a Participant.  Neither the execution of the Plan nor any action 
taken by Eaton or the Committee pursuant to the Plan shall confer 
on a Participant any legal right to be continued as a member of 
the Board or in any other capacity with Eaton whatsoever.

Section 10.07  Governing Law.  The Plan shall be construed 
and governed in accordance with the law of the State of Ohio to 
the extent not covered by Federal law.

<PAGE>
	


	
                             Page 1
                       Eaton Corporation
               1997 Annual Report on Form 10-K
                          Item 14 (c)
                        Exhibit 10 (p)
  Eaton Corporation Retirement Plan for Non-Employee Directors
         (amended and restated as of January 1, 1996)


Eaton Corporation (the "Company") hereby amends and 
restates, effective as of January 1, 1996, the Eaton Corporation 
Retirement Plan for Non-Employee Directors ("the Plan"), which 
was originally adopted May 1, 1984.

SECTION 1.

Purpose of the Plan.  The purpose of the Plan is to provide a 
retirement benefit to eligible non-employee Directors of the 
Company.

SECTION 2.

Effective Dates.  The original effective date of the Plan was May 
1, 1984.  The effective date ("Effective Date") of this amendment 
and restatement of the Plan is January 1, 1996.

SECTION 3.

Eligibility.  Any non-employee Director of the Company first 
elected to the Board of Directors of the Company ("the Board") 
prior to the Effective Date shall be eligible to receive a 
retirement benefit under the Plan if he or she ceases to be a 
Director for any reason after serving a minimum of one (1) year 
as a Director (a "Participant").  Any non-employee Director of 
the Company first elected to the Board on or after the Effective 
Date shall not be eligible to receive any benefit under the Plan.

SECTION 4.

(a)	Amount of Retirement Income.  The amount of annual 
retirement income payable pursuant to the Plan ("retirement 
income") to a Participant shall be equal to (i) the annual 
retainer payable to non-employee Directors for membership on the 
full Board in effect at the time a Participant ceases to be a 
Director multiplied by (ii) a fraction the numerator of which is 
the number of full years (which need not be consecutive) during 
which a Participant served as a Director up to five (5) and the 
denominator of which is the number five (5).

(b)	Payment Dates.  The retirement income provided under this 
Section 4 shall commence on the first day of the month following 
the date a Participant ceases to be a Director and shall be 
payable annually on each anniversary of such date for the lesser 
of ten (10) years or the life of a Participant.  Upon the death 
<PAGE>

                              Page 2

of a Participant, all rights to receive any future payments of 
retirement income which would have been due under the Plan after 
the date of death shall immediately terminate and no amounts 
shall be due or payable to the deceased Participant, his or her 
estate, legal representatives, heirs or beneficiaries after the 
date of death.


SECTION 5.

Amendment to the Plan.  Except as provided in Section 6 hereof, 
the Board reserves the right to interpret the terms and 
conditions of the Plan, to amend or modify the Plan, in whole or 
in part, or to terminate the Plan at any time.

SECTION 6.

Change in Control of the Company.  No amendment to the Plan made 
after a Change in Control of the Company (as hereinafter defined) 
shall change this Section 6 or adversely affect the right of a 
Participant to receive the retirement income provided under 
Section 4 hereof in accordance with the terms and conditions of 
the Plan as then in effect.

For purposes of the Plan, a "Change in Control of the Company" 
shall be deemed to have occurred if (i) a tender offer shall be 
made and consummated for the ownership of securities of the 
Company representing 25% or more of the combined voting power of 
the Company's then outstanding voting securities, (ii) the 
Company shall be merged or consolidated with another corporation 
and as a result of such merger or consolidation less than 75% of 
the outstanding voting securities of the surviving or resulting 
corporation shall be owned in the aggregate by the former 
shareholders of the Company, other than affiliates (within the 
meaning of the Securities Exchange Act of 1934 (the "Exchange 
Act")) of any party to such merger or consolidation, as the same 
shall have existed immediately prior to such merger or 
consolidation, (iii) the Company shall sell substantially all of 
its assets to another corporation which is not a wholly-owned 
subsidiary of the Company, (iv) any "person" (as such term is 
used in Sections 3(a)(9) and 13(d)(3) of the Exchange Act) is or 
becomes the beneficial owner, directly of indirectly, of 
securities of the Company representing 25% or more of the 
combined voting power of the Company's then outstanding 
securities, or (v) during any period of two consecutive years, 
individuals who at the beginning of such period constitute the 
Board cease for any reason to constitute at least a majority 
thereof unless the election, or the nomination for election by 
the Company's shareholders, of each new Director was approved by 
a vote of at least two-thirds of the Directors then still in 
office who were Directors at the beginning of the period.  For 
purposes of the Plan, ownership of voting securities shall take 
into account and include ownership as determined by applying the 
<PAGE>

                             Page 3

provisions of Rule 13d-3(d)(1)(i) of the Exchange Act (as then in 
effect).

SECTION 7.

Assignment.  Subject to any federal statute to the contrary, no 
right or benefit under the Plan shall be subject to anticipation, 
alienation, sale, assignment, pledge, encumbrance or charge, and 
any attempt to anticipate, alienate, sell, assign, pledge, 
encumber or charge any right or benefit under the Plan shall be 
void.  No right or benefit hereunder shall in any manner be 
subject to the debts, contracts, liabilities or torts of the 
person entitled to such right or benefit.


SECTION 8.

General Creditor.  A Participant has only the unsecured promise 
of the Company to pay the annual retirement income provided under 
the Plan.  The right of a Participant to the assets of the 
Company are no greater than the rights of any other unsecured 
creditor of the Company.

SECTION 9.

No Employment Rights.  Nothing contained in the Plan shall be 
construed as a right of a Participant to be continued as a 
Director, or as a contract of employment between the Company and 
a Participant.

SECTION 10.

Governing Law.  The validity, interpretation and enforcement of 
the Plan shall be governed by the laws of the State of Ohio.
<PAGE>




                             Page 1
                       Eaton Corporation
                1997 Annual Report on Form 10-K
                           Item 14(c)
                           Exhibit 21
               Subsidiaries of Eaton Corporation
<TABLE>                                                                                     
Eaton is publicly held and has no parent corporation.  Eaton's 
subsidiaries, the state or country in which each was organized,
and the percentage of voting securities owned by Eaton or another
Eaton subsidiary as of December 31, 1997 are as follows:                                   
<CAPTION>

                                                 Percentage of voting 
                                                 securities owned (by
                                     Where       Eaton unless otherwise 
 Consolidated subsidiaries (A)     organized          indicated)
- ------------------------------    ------------   ----------------------
<S>                             <C>             <C>     <C>
Vorad Safety Systems, Inc.	     California	     100%	   IVHS
                                                        Technologies, 
                                                        Inc.
CEEC Holdings Incorporated      Delaware        100%    CEEC 
                                                        Investments 
                                                        Incorporated
CEEC Incorporated               Delaware        100%    Cutler-Hammer 
                                                        Inc.
CEEC Investments Incorporated   Delaware        100%    CEEC             
                                                        Incorporated
Challenger Electrical Equipment
  Corporation                   Delaware        100%    CEEC Holdings
                                                        Incorporated
Challenger Pageland Inc.        Delaware        100%    Challenger
                                                        Electrical
                                                        Equipment 
                                                        Corporation
Cutler-Hammer de Puerto
  Rico Inc.                     Delaware        100%    Cutler-Hammer
                                                        Inc.
Cutler-Hammer Inc.              Delaware        100%
Eaton Administration
  Corporation                   Delaware        100%
Eaton ESC Holding Company       Delaware        100%
Eaton International Corporation	Delaware	100%
Eaton Semiconductor Equipment
  Inc.                          Delaware        100%
Eaton Truck Systems, Inc.       Delaware        100%
Eaton USEV Holding Company      Delaware        100%
Eaton VORAD Technologies,
  L.L.C. (Partnership)          Delaware         50%    Eaton Truck 
                                                        Systems, Inc.
                                                 50%    Vorad Safety
                                                        Systems, Inc.              
ERC Corporation                 Delaware        100%    Eaton Leasing
                                                        Corporation  
ERC II Corporation              Delaware        100%    Eaton Leasing 
                                                        Corporation
Fusion Systems Corporation      Delaware        100% 
</TABLE>
<PAGE>
<TABLE>
                             Page 2
<CAPTION>
<S>                             <C>             <C>     <C>
High Temperature Engineering
  Corporation                   Delaware        100% 
IVHS Technologies, Inc.         Delaware         70%
Eaton Asia Investments 
  Corporation                   Maryland        100%
CAPCO Automotive Products
  Corporation                   Michigan        100%
AIL Systems Holding Company     Nevada          100%
Cutler-Hammer de Puerto Rico
  Company (Partnership)         Ohio             99%    Cutler-Hammer            
                                                        de Puerto                                                
                                                        Rico Inc.
                                                  1%    Cutler-Hammer 
                                                        Inc.
Cutler-Hammer IDT, Inc.         Ohio            100%
Eaton Consulting Services
  Corporation                   Ohio            100%
Eaton Leasing Corporation       Ohio            100%
Eaton Properties Corporation    Ohio            100%    Eaton Leasing 
                                                        Corporation  
Eaton Utah Corporation          Ohio            100%    Eaton Leasing 
                                                        Corporation  
Eaton Westlake Corporation      Ohio            100%    Eaton Leasing        
                                                        Corporation 
U.S. Engine Valve (Partnership) Ohio              5.607%
                                                 70%     Eaton USEV                                       
                                                         Holding 
                                                         Company
Cutler-Hammer de Argentina S.A. Argentina        75%     Eaton Holding
                                                         S.A.
Eaton Holding S.A.              Argentina       100% 
Eaton Controls Pty. Ltd.        Australia        99.99996% Eaton 
                                                         International                            
                                                         Corporation 
                                                   .00004% Eaton Pty.                                               
                                                          Ltd.
Eaton Pty. Ltd.                 Australia      100% 
Eaton Foreign Sales Corporation Barbados       100%    
</TABLE>
<PAGE>

<TABLE>
                             Page 3
<CAPTION>
<S>                             <C>             <C>     <C>
Eaton Holding Limited           Barbados        100%    Eaton Yale                                               
                                                        Ltd. 
Eaton Services Limited          Barbados        100%    Eaton Holding 
                                                        Limited      
Saturn Insurance Company Ltd.   Bermuda
                                  Islands       100%
Eaton Ltda.                     Brazil           65.12% Eaton
                                                        Services                                                 
                                                        Limited
                                                 34.88% Eaton
                                                        International
                                                        Corporation
Eaton Truck Components Ltda.    Brazil           21.135%
                                                 78.865%CAPCO
                                                        Automotive 
                                                        Products 
                                                        Corporation
Eaton Valvetrain Systems Ltda.  Brazil           80% 
Eaton ETN Offshore Ltd.         Canada          100%    Common Shares
                                                        - Eaton                                                  
                                                        Corporation                              
                                                100%    Preferred                                                
                                                        Shares -                                                 
                                                        Eaton                            
                                                        International 
                                                        Corporation  
Eaton Yale Ltd.                 Canada          100%    Eaton ETN                                                
                                                        Offshore Ltd.
Tycor International Corporation Canada          100%    Eaton 
                                                        Yale Ltd.
Eaton Truck and Bus Components
  Company (Shanghai) Ltd.       China           100%
Eaton (China) Investments Co.,
  Ltd.                          China           100%    Eaton Asia
                                                        Investments
                                                        Corporation
Jining Eaton Hydraulics 
  Company Ltd.                  China            60%
Suzhou Cutler-Hammer Electric
  Co., Ltd.                     China            75%
Eaton Controles Industriales
  S.A.                          Costa Rica       97.53% Eaton
                                                        International 
                                                        Corporation
Eaton Controls d.o.o.           Croatia         100%    Eaton                    
                                                        Technologies                             
                                                        S.A.
Cutler-Hammer, S.A.             Dominican
                                  Republic      100%    Cutler-Hammer 
                                                        Inc.
</TABLE>
<PAGE>
<TABLE>
                             Page 4
<CAPTION>
<S>                             <C>             <C>     <C>
Coupatan Immobiliere S.A.       France          100%    Eaton
                                                        Technologies
                                                        S.A.
Eaton Automotive Controls Srl   France          100%    Eaton
                                                        Technologies
                                                        S.A.
Eaton S.A.                      France          100%
Eaton Technologies S.A.         France           55%
                                                 45%    Eaton                                                    
                                                        International                            
                                                        Corporation  
Eaton Automotive G.m.b.H.       Germany         100%    Eaton                                            
                                                        G.m.b.H.     
Eaton Controls G.m.b.H. & Co.
  K.G. (Partnership)            Germany          99.5%  Eaton Yale                                               
                                                        Ltd.         
                                                   .5%  Eaton                                            
                                                        G.m.b.H.     
Eaton G.m.b.H.                  Germany         100%
Eaton Technologies Limited      Hong Kong       100%    Eaton                                            
                                                        International 
                                                        Corporation  
Eaton Automotive Srl            Italy            33%
                                                 67%    Eaton Srl
Eaton Engine Lifters            Italy           100%    Eaton Holding
                                                        Limited
Eaton Srl                       Italy           100%    Eaton Holding
                                                        International
                                                        II B.V.
Fusion Italia Srl               Italy           100%    Fusion Europe
                                                        Ltd.
Eaton Japan Co., Ltd.           Japan           100%
Fusion Semiconductor Japan KK   Japan           100%    Fusion
                                                        Technology 
                                                        International
                                                        Inc.
Japan Fawick Company Limited    Japan            50%
Sumitomo Eaton Hydraulics Co.,
  Ltd.                          Japan            50%
Sumitomo Eaton Nova Corporation Japan            50% 
Cutler-Hammer Controls Sdn. Bhd.Malaysia        100%    Eaton
                                                        International
                                                        Corporation
Condura S. de R.L. de C.V.      Mexico           99.999556%        
                                                   .000444% Eaton Holding
                                                        International
                                                        I B.V.
Cutler-Hammer Mexicana, S.A.    Mexico          100%    Eaton                                            
                                                        International 
                                                        Corporation
Eaton Controls, S. de R.L. 
  de C.V.                       Mexico           99%
                                                  1%    Eaton Holding
                                                        International
                                                        I B.V.
Eaton Manufacturera S.A.
  de C.V.                       Mexico           90.603%
</TABLE>
<PAGE>
<TABLE>
                             Page 5
<CAPTION>
<S>                             <C>            <C>       <C>
Eaton Molded Products S. 
  de R.L. de C.V.               Mexico           99.9999985%
                                                   .0000015% Eaton Holding
                                                        International 
                                                        I B.V.
Eaton Truck Components,
  S.A. de C.V.                  Mexico           99.995% 
                                                   .005%Eaton Holding
                                                        International 
                                                        I B.V.
Operaciones de Maquila de
  Juarez S de R.L. de C.V.      Mexico           99.956%Cutler-Hammer 
                                                        Inc.
                                                   .044%Eaton                                                   Holding
                                                        International 
                                                        I B.V.
Eaton s.a.m.                    Monaco          100%
Eaton Automotive B.V.           Netherlands     100%    IKU Holding
                                                        Montfoort 
                                                        B.V.
Eaton B.V.                      Netherlands     100%
Eaton C.V. (Partnership)        Netherlands      99.9%  Eaton Holding
                                                        III Limited
                                                   .1%  Eaton                                            
                                                        International 
                                                        Corporation
Eaton Holding International I
  B.V.                          Netherlands     100%
Eaton Holding International II
  B.V.                          Netherlands     100%    Eaton Holding
                                                        International
                                                        I B.V.
IKU Holding Montfoort B.V.      Netherlands     100%    Eaton Holding
                                                        B.V.
Technisch Bureau Hoevelaken B.V.Netherlands     100%    Eaton Holding
                                                        B.V.
Cutler-Hammer Asia Corporation  Philippines     100%    Eaton                                            
                                                        International 
                                                        Corporation
Eaton Controls Spolka z o.o.    Poland          100%    Eaton Holding 
                                                        B.V.
Eaton Automotive Spolka z o.o.  Poland          100%    Eaton 
                                                        Automotive 
                                                        Srl
Cutler-Hammer Pte. Ltd.         Singapore       100%    Eaton                    
                                                        International 
                                                        Corporation
Eaton Services Pte. Ltd.        Singapore       100%    Eaton                    
                                                        Semiconductor 
                                                        Equipment                                                
                                                        Inc.
</TABLE>
<PAGE>
<TABLE>
                             Page 6
<CAPTION>
<S>                             <C>             <C>     <C>
Eaton Truck Components (Pty)
  Limited                       South Africa    100%    Eaton Limited
                                                        (U.K.)
Eaton J.C. Controls             South Korea      51%    Eaton 
                                                        International
                                                        Corporation
Eaton Limited                   South Korea     100%
Eaton Semiconductor Limited     South Korea     100%    Eaton  
                                                        Semiconductor 
                                                        Equipment 
                                                        Inc.
Fusion Pacific, Ltd.            South Korea     100%    Fusion
                                                        Technology
                                                        International
                                                        Inc.
Eaton Ros S.A.                  Spain           100%    Eaton S.A.                                               
Eaton S.A.                      Spain            49.86%   
                                                 50.14% Eaton B.V.
Productos Eaton Livia S.A.      Spain           100%    Eaton S.A.                                               
Rheodata S.A.                   Switzerland     100%
Rheodata Technologies S.A.	     Switzerland	    100%	   Rheodata S.A.
Eaton Limited                   Taiwan           19.42% 
                                                 80.58% Eaton                                            
                                                        International                            
                                                        Corporation
Fusion Taiwan Inc.              Taiwan          100%    Fusion
                                                        Technology
                                                        International
                                                        Inc.
Modern Molded Products Limited  Taiwan           50%    Eaton
                                                        International
                                                        Corporation 
Eaton Technologies Limited      Thailand        100%
Rubberon Technology Corporation
  Limited                       Thailand        100%
Eaton Financial Services
  Limited                       United
                                  Kingdom       100%    Eaton Limited
                                                        (U.K.) 
Eaton Holding Limited           United
                                  Kingdom       100%
Eaton Limited                   United
                                  Kingdom       100%    Eaton Holding
                                                        Limited
Eaton Shared Services Limited	United
                                  Kingdom       100%    Eaton Holding
                                                        Limited
Fusion Europe Ltd.              United
                                  Kingdom       100%    Fusion
                                                        Technology
                                                        International
                                                        Inc.
</TABLE>
<PAGE>
<TABLE>
                             Page 7
<CAPTION>
<S>                            <C>              <C>     <C>
Cutler-Hammer de Venezuela S.A. Venezuela       100%    Eaton                    
                                                        International                            
                                                        Corporation
Cutler-Hammer Electro 				   	    
  Metalurgica C.A.              Venezuela       100%    Cutler-Hammer                                                            
                                                        de Venezuela                     
                                                        S.A.
</TABLE>
(A) Other Eaton subsidiaries, most of which are inactive, are not 
listed above.  If considered in the aggregate, they would not be 
material.                                                         
<PAGE>



                             Page 1

                       Eaton Corporation
                1997 Annual Report on Form 10-K
                           Item 14(c)
                           Exhibit 23
                Consent of Independent Auditors
<TABLE>
We consent to the incorporation by reference in the following 
Registration Statements and related Prospectuses of our report 
dated January 19, 1998, with respect to the consolidated financial 
statements of Eaton Corporation included in this Form 10-K for the 
year ended December 31, 1997:
<CAPTION>
Registration                                                           
  number                    Description                  Filing Date   
- ------------  ------------------------------------------ -----------------
<S>           <C>                                        <C>
333-46861     Eaton Limited U.K. Savings-Related         
              Share Option Scheme [1991] - Form S-8
              Registration Statement                     February 25, 1998

333-40243     Eaton Corporation 172,489 Common
              Shares - Form S-3 Registration 
              Statement                                  February 20, 1998

333-45575     Eaton Limited U.K. Savings-Related Share   
              Option Scheme [1991] - Form S-8 
              Registration Statement                     February 4, 1998

333-35697     Cutler-Hammer de Puerto Rico Company       
              Retirement Savings Plan - Form S-8
              Registration Statement                     September 16, 1997

333-35699     Eaton Savings Plan for Certain Cutler-     
              Hammer Represented Employees - Form S-8
              Registration Statement                     September 16, 1997

333-28869     Eaton 401(K) Savings Plan and Trust -      
              Form S-8 Registration Statement            June 10, 1997

333-28867     AIL Systems Inc. Employee Investment       
              Plan - Form S-8 Registration Statement     June 10, 1997

333-25693     Eaton Corporation Shareholder Dividend
              Reinvestment Plan - Form S-3 
              Registration Statement                     April 23, 1997

333-23539     Eaton Non-Employee Director Fee Deferral
              Plan - Form S-8 Registration Statement     March 18, 1997

333-22597     Eaton Incentive Compensation Deferral
              Plan - Form S-8 Registration Statement     March 13, 1997

333-13873     Eaton Corporation Investment Plan for
              Hourly Employees of the Hydraulics
              Division - Hutchinson Plant - Form S-8
              Registration Statement                     October 10, 1996
</TABLE>
<PAGE>
<TABLE>
                             Page 2
<CAPTION>
<S>           <C>                                       <C>
333-13869     Lincoln Plant Share Purchase and 
              Investment Plan and Trust - Form S-8
              Registration Statement                     October 10, 1996

333-13861     Eaton Corporation 401(k) Savings Plan for
              the Hourly Rate Employees at Airflex
              Division - Form S-8 Registration
              Statement                                  October 10, 1996

333-13857     Eaton Wauwatosa Union Plan and Trust -
              Form S-8 Registration Statement            October 10, 1996

333-13855     Eaton Winamac Hourly Investment Plan and
              Trust - Form S-8 Registration Statement    October 10, 1996

333-03599     Eaton Corporation Share Purchase and
              Investment Plan - Form S-8 Registration
              Statement                                  May 13, 1996

333-01365     Eaton Corporation Incentive Compensation
              Deferral Plan - Form S-3 Registration
              Statement                                  March 1, 1996                 

33-64201      Eaton Corporation $120,837,500 of Debt 
              Securities and Debt Warrants - Form S-3
              Registration Statement                     November 14, 1995

33-63357      Lectron Products, Inc. Retirement Savings
              Plan - Form S-8 Registration Statement     October 12, 1995

33-60907      Eaton 1995 Stock Plan - Form S-8  
              Registration Statement                     July 7, 1995

33-59459      Eaton Corporation 2,072,400 Common 
              Shares - Form S-3 Registration Statement   May 19, 1995

33-53521      Cutler-Hammer Inc. Savings Plan for
              Certain Hourly Employees - Form S-8
              Registration Statement                     May 6, 1994

33-52333      Eaton Corporation $600,000,000 of Debt 
              Securities, Debt Warrants, Common Shares
              and Preferred Shares - Form S-3
              Registration Statement                     February 18, 1994

33-49779      Eaton Limited U.K. Savings-Related Share
              Option Scheme [1991] - Form S-8  
              Registation Statement                      July 16, 1993

33-49777      Eaton Corporation Share Purchase and
              Investment Plan - Form S-8
              Registration Statement                     July 15, 1993

33-49393,     Eaton Corporation Stock Option Plans - 
33-12842,     Form S-8 Registration Statement            March 9, 1993
2-76349 &
2-58718
</TABLE>
<PAGE>
<TABLE>
                             Page 3
<CAPTION>
<S>           <C>                                        <C>
33-15582      Eaton Limited U.K. Savings-Related Share
              Option Scheme - Form S-8 Registration 
              Statement                                  July 7, 1987

33-2688       Eaton Corporation Shareholder Dividend 
              Reinvestment Plan (Including Post
              Effective Amendment No. 1 filed 
              February 19, 1986)                         January 15, 1986

2-77090       Eaton Corporation Strategic Incentive and
              Option Plan - Form S-8 Registration
              Statement                                  May 10, 1982
			
</TABLE>
                                            /s/ Ernst & Young LLP


Cleveland, Ohio
March 20, 1998
<PAGE>

                             Page 1

                      Eaton Corporation
               1997 Annual Report on Form 10-K
                         Item 14(c)
                         Exhibit 24
                     Power of Attorney

KNOW ALL MEN BY THESE PRESENTS:  That each person whose name is 
signed below has made, constituted and appointed, and by this 
instrument does make, constitute and appoint, Adrian T. Dillon,
Billie K. Rawot or William J. Nowak his or her true and lawful
attorney, for him or her and in his or her name, place and stead
to subscribe, as attorney-in-fact, his or her signature as
Director or Officer or both, as the case may be, of Eaton
Corporation, an Ohio corporation, to the Annual Report on Form
10-K for the year ended December 31, 1997 pursuant to the
Securities Exchange Act of 1934, and to any and all amendments
to that Annual Report on Form 10-K, giving and granting unto each
such attorney-in-fact full power and authority to do and perform
every act and thing whatsoever necessary to be done in the
premises, as fully as he or she might or could do if personally
present, hereby ratifying and confirming all that each such
attorney-in-fact shall lawfully do or cause to be done by virtue
hereof.

This Power of Attorney shall not apply to any Annual Report on
Form 10-K or amendment thereto filed after December 31, 1998.

IN WITNESS WHEREOF, this Power of Attorney has been signed this 
25th day of February, 1998.

/s/ Stephen R. Hardis       	   /s/ Ned C. Lautenbach     
- ------------------------------  ---------------------------
Stephen R. Hardis		             Ned C. Lautenbach
Chairman and Chief Executive	   Director
Officer; Principal
Executive Officer; Director

/s/ Alexander M. Cutler     	   /s/ John R. Miller   
- ------------------------------  ---------------------------     
Alexander M. Cutler             John R. Miller
President and Chief Operating   Director
Officer; Director

/s/ Adrian T. Dillon            /s/ Furman C. Moseley 
- ------------------------------  --------------------------- 
Adrian T. Dillon                Furman C. Moseley
Executive Vice President;       Director
Chief Financial and Planning
Officer; Principal Financial
Officer

/s/ Billie K. Rawot             /s/ Victor A. Pelson
- ------------------------------  ---------------------------     
Billie K. Rawot                 Victor A. Pelson
Vice President and Controller;  Director
Principal Accounting Officer

<PAGE>
	
                             Page 2

/s/ Neil A. Armstrong           /s/ A. William Reynolds
- ------------------------------  ---------------------------
Neil A. Armstrong               A. William Reynolds 
Director                        Director
                            

/s/ Phyllis B. Davis            /s/ Gary L. Tooker
- ------------------------------  ---------------------------             
Phyllis B. Davis                Gary L. Tooker
Director                        Director


/s/ Ernie Green                 
- -----------------------------   
Ernie Green                     
Director                        


 


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and the Statements of Consolidated Income and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>                     <C>                     <C>
<PERIOD-TYPE>                   12-MOS                   12-MOS                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1996             DEC-31-1995
<PERIOD-END>                               DEC-31-1997             DEC-31-1996             DEC-31-1995
<CASH>                                              53                      22                      56
<SECURITIES>                                        37                      38                      28
<RECEIVABLES>                                      973                   1,000                     947
<ALLOWANCES>                                        15                      15                      15
<INVENTORY>                                        734                     729                     735
<CURRENT-ASSETS>                                 2,055                   2,017                   1,967
<PP&E>                                           3,360                   3,496                   3,214
<DEPRECIATION>                                   1,601                   1,704                   1,561
<TOTAL-ASSETS>                                   5,465                   5,307                   5,053
<CURRENT-LIABILITIES>                            1,357                   1,230                   1,145
<BONDS>                                          1,272                   1,062                   1,084
                                0                       0                       0
                                          0                       0                       0
<COMMON>                                            37                      39                      39
<OTHER-SE>                                       2,034                   2,121                   1,936
<TOTAL-LIABILITY-AND-EQUITY>                     5,465                   5,307                   5,053
<SALES>                                          7,563                   6,691                   6,822
<TOTAL-REVENUES>                                 7,563                   6,691                   6,822
<CGS>                                            5,456                   5,171                   5,028
<TOTAL-COSTS>                                    6,948                   6,433                   6,182
<OTHER-EXPENSES>                                 (139)                    (42)                    (38)
<LOSS-PROVISION>                                     0                       0                       0
<INTEREST-EXPENSE>                                  86                      85                      86
<INCOME-PRETAX>                                    668                     485                     592
<INCOME-TAX>                                       204                     136                     193
<INCOME-CONTINUING>                                464                     349                     399
<DISCONTINUED>                                       0                       0                       0
<EXTRAORDINARY>                                   (54)                       0                       0
<CHANGES>                                            0                       0                       0
<NET-INCOME>                                       410                     349                     399
<EPS-PRIMARY>                                     5.34                    4.50                    5.13
<EPS-DILUTED>                                     5.24                    4.46                    5.08
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and the Statements of Consolidated Income and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>                     <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1997             DEC-31-1997
<PERIOD-END>                               MAR-31-1997             JUN-30-1997             SEP-30-1997
<CASH>                                              25                      23                      24
<SECURITIES>                                        43                      29                      70
<RECEIVABLES>                                    1,095                   1,135                   1,160
<ALLOWANCES>                                        14                      15                      16
<INVENTORY>                                        723                     744                     785
<CURRENT-ASSETS>                                 2,133                   2,165                   2,310
<PP&E>                                           3,475                   3,517                   3,638
<DEPRECIATION>                                   1,732                   1,755                   1,801
<TOTAL-ASSETS>                                   5,359                   5,400                   5,845
<CURRENT-LIABILITIES>                            1,208                   1,228                   1,343
<BONDS>                                          1,121                   1,055                   1,387
                                0                       0                       0
                                          0                       0                       0
<COMMON>                                            39                      39                      39
<OTHER-SE>                                       2,151                   2,235                   2,196
<TOTAL-LIABILITY-AND-EQUITY>                     5,359                   5,400                   5,845
<SALES>                                          1,789                   3,698                   5,629
<TOTAL-REVENUES>                                 1,789                   3,698                   5,629
<CGS>                                            1,307                   2,678                   4,068
<TOTAL-COSTS>                                    1,639                   3,361                   5,189
<OTHER-EXPENSES>                                  (15)                    (30)                    (44)
<LOSS-PROVISION>                                     0                       0                       0
<INTEREST-EXPENSE>                                  20                      40                      62
<INCOME-PRETAX>                                    145                     327                     422
<INCOME-TAX>                                        44                     100                     141
<INCOME-CONTINUING>                                101                     227                     281
<DISCONTINUED>                                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0
<CHANGES>                                            0                       0                       0
<NET-INCOME>                                       101                     227                     281
<EPS-PRIMARY>                                     1.31                    2.94                    3.65
<EPS-DILUTED>                                     1.29                    2.90                    3.58
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and the Statements of Consolidated Income and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>                     <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1996             DEC-31-1996
<PERIOD-END>                               MAR-31-1996             JUN-30-1996             SEP-30-1996
<CASH>                                               3                       8                      25
<SECURITIES>                                        23                      21                      31
<RECEIVABLES>                                    1,100                   1,107                   1,070
<ALLOWANCES>                                        14                      14                      14
<INVENTORY>                                        739                     735                     736
<CURRENT-ASSETS>                                 2,079                   2,102                   2,088
<PP&E>                                           3,231                   3,319                   3,398
<DEPRECIATION>                                   1,594                   1,633                   1,690
<TOTAL-ASSETS>                                   5,130                   5,255                   5,277
<CURRENT-LIABILITIES>                            1,161                   1,154                   1,162
<BONDS>                                          1,071                   1,143                   1,125
                                0                       0                       0
                                          0                       0                       0
<COMMON>                                            39                      39                      39
<OTHER-SE>                                       2,007                   2,065                   2,092
<TOTAL-LIABILITY-AND-EQUITY>                     5,130                   5,255                   5,277
<SALES>                                          1,736                   3,518                   5,237
<TOTAL-REVENUES>                                 1,736                   3,518                   5,237
<CGS>                                            1,280                   2,590                   3,873
<TOTAL-COSTS>                                    1,583                   3,207                   4,801
<OTHER-EXPENSES>                                   (9)                    (22)                    (33)
<LOSS-PROVISION>                                     0                       0                       0
<INTEREST-EXPENSE>                                  21                      43                      64
<INCOME-PRETAX>                                    141                     290                     405
<INCOME-TAX>                                        46                      92                     122
<INCOME-CONTINUING>                                 95                     198                     283
<DISCONTINUED>                                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0
<CHANGES>                                            0                       0                       0
<NET-INCOME>                                        95                     198                     283
<EPS-PRIMARY>                                     1.23                    2.55                    3.66
<EPS-DILUTED>                                     1.22                    2.52                    3.63
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission