XML 19 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Partners' Capital/Stockholders' Equity - USD ($)
$ in Millions
Total
Interest rate swap 1
Interest rate swap 2
Partners' Capital
Common Stock
Class A common stock
Common Stock
Class B common stock
Additional Paid In Capital
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss
Interest rate swap 1
Accumulated Other Comprehensive Loss
Interest rate swap 2
Accumulated Deficit
Non-Controlling Interests
Non-Controlling Interests
Interest rate swap 1
Non-Controlling Interests
Interest rate swap 2
Beginning balance at Feb. 02, 2020 $ 770.5     $ 770.5                    
Partners' Capital                            
Equity investment from partners 0.7     0.7                    
Equity-based compensation 1.0     1.0                    
Net income (3.2)     (3.2)                    
Net interest rate swap gain, net of tax (2.4)     (2.4)                    
Distributions to partners (0.2)     (0.2)                    
Ending balance at May. 03, 2020 766.4     766.4                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) (3.2)     (3.2)                    
Beginning balance at Feb. 02, 2020 770.5     770.5                    
Partners' Capital                            
Net income 14.9                          
Ending balance at Aug. 02, 2020 780.6     780.6                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 14.9                          
Net interest rate swap gain (loss), net of tax (0.8)                          
Beginning balance at May. 03, 2020 766.4     766.4                    
Partners' Capital                            
Equity investment from partners 0.1     0.1                    
Equity-based compensation 1.0     1.0                    
Net income 18.1     18.1                    
Net interest rate swap gain, net of tax 1.6     1.6                    
Distributions to partners (6.6)     (6.6)                    
Ending balance at Aug. 02, 2020 780.6     780.6                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 18.1     18.1                    
Net interest rate swap gain (loss), net of tax 1.6                          
Beginning balance at Jan. 31, 2021 800.7     800.7                    
Partners' Capital                            
Equity investment from partners 0.3     0.3                    
Equity-based compensation 1.0     1.0                    
Net income 27.4     27.4                    
Net interest rate swap gain, net of tax 1.9     1.9                    
Distributions to partners (10.4)     (10.4)                    
Ending balance at May. 02, 2021 820.9     820.9                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 27.4     27.4                    
Beginning balance at Jan. 31, 2021 800.7     800.7                    
Partners' Capital                            
Net income 36.9                          
Ending balance at Aug. 01, 2021       0.0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 36.9                          
Net interest rate swap gain (loss), net of tax 6.6                          
Ending balance at Aug. 01, 2021 1,548.0       $ 1.5 $ 0.9 $ 1,090.3 $ (0.8)     $ (20.0) $ 476.1    
Beginning balance at May. 02, 2021 820.9     820.9                    
Partners' Capital                            
Net income 9.5                          
Ending balance at Aug. 01, 2021       0.0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 9.5                          
Net interest rate swap gain (loss), net of tax 4.7                          
Ending balance at Aug. 01, 2021 1,548.0       $ 1.5 $ 0.9 1,090.3 (0.8)     (20.0) 476.1    
Beginning balance at May. 02, 2021 820.9     820.9                    
Partners' Capital                            
Equity-based compensation 14.0     14.0                    
Net income 46.5     46.5                    
Net interest rate swap gain, net of tax 1.7     1.7                    
Distributions to partners (12.5)     (12.5)                    
Ending balance at Jul. 22, 2021 870.6     870.6                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (loss) 46.5     46.5                    
Net income (37.0)                   (20.0) (17.0)    
Ending balance at Aug. 01, 2021       0.0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Reclassification of partners' capital 0.0     $ (870.6)     870.6              
Reorganization transactions (in shares)         119,950,882 85,853,383                
Reorganization transactions 0.0       $ 1.2 $ 0.9 (2.1)              
Reclassification of non-controlling interests upon reorganization 0.0           (299.5) (2.3)       301.8    
Issuance of Class A Shares, net of issuance costs         34,883,721                  
Issuance of Class A Shares, net of issuance costs 655.9       $ 0.3   655.6              
Non-controlling interests adjustment for purchase of Partnership Interests from Core & Main Holdings, LP 0.0           (180.1) (0.2)       180.3    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 139.6           139.6              
Impact of Former Limited Partners Tax Receivable Agreement (88.6)           (88.6)              
Net income (loss) (37.0)                   (20.0) (17.0)    
Equity-based compensation 4.5           2.9         1.6    
Net interest rate swap gain (loss), net of tax   $ 4.3 $ (1.3)           $ 2.5 $ (0.8)     $ 1.8 $ (0.5)
Non-controlling interests adjustment for vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests 0.0           (8.1)         8.1    
Ending balance at Aug. 01, 2021 $ 1,548.0       $ 1.5 $ 0.9 $ 1,090.3 $ (0.8)     $ (20.0) $ 476.1    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Shares, Outstanding         154,834,603 85,853,383