XML 20 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Partners' Capital/Stockholders' Equity - USD ($)
$ in Millions
Total
Net old interest rate swap gain, net of tax
Net new interest rate swap loss, net of tax
Partners’ Capital
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid In Capital
Accumulated Other Comprehensive Income
Accumulated Other Comprehensive Income
Net old interest rate swap gain, net of tax
Accumulated Other Comprehensive Income
Net new interest rate swap loss, net of tax
Retained Earnings
Non-Controlling Interests
Non-Controlling Interests
Net old interest rate swap gain, net of tax
Non-Controlling Interests
Net new interest rate swap loss, net of tax
Beginning balance at Jan. 31, 2021 $ 801     $ 801                    
Partners' Capital                            
Equity-based compensation 1     1                    
Net income 27     27                    
Net interest rate swap gain, net of tax 2     2                    
Distributions to partners (10)     (10)                    
Ending balance at May. 02, 2021 821     821                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 27     27                    
Beginning balance at Jan. 31, 2021 801     801                    
Partners' Capital                            
Net income 37                          
Ending balance at Aug. 01, 2021       0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 37                          
Net interest rate swap gain, net of tax 6                          
Ending balance at Aug. 01, 2021 1,548       $ 2 $ 1 $ 1,090 $ (1)     $ (20) $ 476    
Ending balance (in shares) at Aug. 01, 2021         154,834,603 85,853,383                
Beginning balance at May. 02, 2021 821     821                    
Partners' Capital                            
Equity-based compensation 14     14                    
Net income 47     47                    
Net interest rate swap gain, net of tax 2     2                    
Distributions to partners (13)     (13)                    
Ending balance at Jul. 22, 2021 871     871                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 47     47                    
Beginning balance at May. 02, 2021 821     821                    
Partners' Capital                            
Net income 10                          
Ending balance at Aug. 01, 2021       0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 10                          
Net interest rate swap gain, net of tax 4                          
Ending balance at Aug. 01, 2021 1,548       $ 2 $ 1 1,090 (1)     (20) 476    
Ending balance (in shares) at Aug. 01, 2021         154,834,603 85,853,383                
Beginning balance at Jul. 22, 2021 871     871                    
Partners' Capital                            
Net income (37)                   (20) (17)    
Ending balance at Aug. 01, 2021       0                    
Partners' Capital                            
Reclassification of partners’ capital 0     $ (871)     871              
Reorganization transactions 0       $ 1 $ 1 (2)              
Reorganization transactions (in shares)         119,950,882 85,853,383                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (37)                   (20) (17)    
Equity-based compensation 5           3         2    
Net interest rate swap gain, net of tax   $ 4 $ (2)           $ 2 $ (1)     $ 2 $ (1)
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 140           140              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (89)           (89)              
Noncontrolling Interest, Adjustment For Vesting Of Partnership Interests 0           (8)         8    
Ending balance at Aug. 01, 2021 1,548       $ 2 $ 1 1,090 (1)     (20) 476    
Ending balance (in shares) at Aug. 01, 2021         154,834,603 85,853,383                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Reclassification of non-controlling interests upon reorganization 0           (300) (2)       302    
Issuance of Class A Shares, net of issuance costs 656       $ 1   655              
Issuance of Class A Shares, net of issuance costs         34,883,721                  
Non-controlling interests adjustment for purchase of Partnership Interests from Core & Main Holdings, LP 0           (180)         180    
Net income 137                   86 51    
Beginning balance at Jan. 30, 2022 1,831       $ 2 $ 1 1,214 16     92 506    
Beginning balance (in shares) at Jan. 30, 2022         167,522,403 78,398,141                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 137                   86 51    
Equity-based compensation 3                   2 1    
Net interest rate swap gain, net of tax 37             23       14    
Distributions to non-controlling interest holders (3)                     (3)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)         55,595 (55,713)                
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP             (1)              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 1                          
Vesting of restricted stock units, net of tax withholdings (in shares)         1,321                  
Forfeiture of Class A Shares and Partnership Interests (in shares)         (20) (34,703)                
Noncontrolling Interest, Adjustment For Vesting Of Partnership Interests 0           (1)         1    
Ending balance at May. 01, 2022 2,006       $ 2 $ 1 1,214 39     180 570    
Ending balance (in shares) at May. 01, 2022         167,579,299 78,307,725                
Partners' Capital                            
Net income 319                          
Beginning balance at Jan. 30, 2022 1,831       $ 2 $ 1 1,214 16     92 506    
Beginning balance (in shares) at Jan. 30, 2022         167,522,403 78,398,141                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 319                          
Net interest rate swap gain, net of tax 28                          
Ending balance at Jul. 31, 2022 2,165       $ 2 $ 1 1,216 33     298 615    
Ending balance (in shares) at Jul. 31, 2022         167,963,575 77,930,404                
Partners' Capital                            
Net income 182                   115 67    
Beginning balance at May. 01, 2022 2,006       $ 2 $ 1 1,214 39     180 570    
Beginning balance (in shares) at May. 01, 2022         167,579,299 78,307,725                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 182                   115 67    
Equity-based compensation 4                   3 1    
Net interest rate swap gain, net of tax (9)             (6)       (3)    
Distributions to non-controlling interest holders (17)                     (17)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)         377,321 (377,321)                
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (1)           (1)              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (2)           (2)              
Vesting of restricted stock units, net of tax withholdings (in shares)         6,955                  
Ending balance at Jul. 31, 2022 2,165       $ 2 $ 1 1,216 $ 33     $ 298 615    
Ending balance (in shares) at Jul. 31, 2022         167,963,575 77,930,404                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Stock Issued During Period Value Exchange Of Partnership Interestshares $ 0           $ 3         $ (3)