XML 21 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Partners' Capital/Stockholders' Equity - USD ($)
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 $ 801,000,000     $ 801,000,000                    
Partners' Capital                            
Equity-based compensation 1,000,000     1,000,000                    
Net income 27,000,000     27,000,000                    
Net interest rate swap gain, net of tax 2,000,000     2,000,000                    
Distributions to partners (10,000,000)     (10,000,000)                    
Ending balance at May. 02, 2021 821,000,000     821,000,000                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 27,000,000     27,000,000                    
Beginning balance at Jan. 31, 2021 801,000,000     801,000,000                    
Partners' Capital                            
Net income 146,000,000                          
Ending balance at Oct. 31, 2021       0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 146,000,000                          
Net interest rate swap gain, net of tax 21,000,000                          
Ending balance at Oct. 31, 2021 1,759,000,000       $ 2,000,000 $ 1,000,000 $ 1,169,000,000 $ 8,000,000     $ 44,000,000 $ 535,000,000    
Ending balance (in shares) at Oct. 31, 2021         160,067,161 85,853,383                
Beginning balance at May. 02, 2021 821,000,000     821,000,000                    
Partners' Capital                            
Equity-based compensation 14,000,000     14,000,000                    
Net income 47,000,000     47,000,000                    
Net interest rate swap gain, net of tax 2,000,000     2,000,000                    
Distributions to partners (13,000,000)     (13,000,000)                    
Ending balance at Jul. 22, 2021 871,000,000     871,000,000                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 47,000,000     47,000,000                    
Net income (37,000,000)                   (20,000,000) (17,000,000)    
Ending balance at Aug. 01, 2021       0                    
Partners' Capital                            
Reclassification of partners’ capital 0     (871,000,000)     871,000,000              
Reorganization transactions 0       $ 1,000,000 $ 1,000,000 (2,000,000)              
Reorganization transactions (in shares)         119,950,882 85,853,383                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income (37,000,000)                   (20,000,000) (17,000,000)    
Equity-based compensation 5,000,000           3,000,000         2,000,000    
Net interest rate swap gain, net of tax   $ 4,000,000 $ (2,000,000)           $ 2,000,000 $ (1,000,000)     $ 2,000,000 $ (1,000,000)
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 140,000,000           140,000,000              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (89,000,000)           (89,000,000)              
Noncontrolling Interest, Adjustment For Vesting Of Partnership Interests 0           (8,000,000)         8,000,000    
Ending balance at Aug. 01, 2021 1,548,000,000       $ 2,000,000 $ 1,000,000 1,090,000,000 (1,000,000)     (20,000,000) 476,000,000    
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           (300,000,000) (2,000,000)       302,000,000    
Issuance of Class A Shares, net of issuance costs 656,000,000       $ 1,000,000   655,000,000              
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           (180,000,000)         180,000,000    
Beginning balance at Jul. 22, 2021 871,000,000     871,000,000                    
Partners' Capital                            
Net income 72,000,000                          
Ending balance at Oct. 31, 2021       0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 72,000,000                          
Ending balance at Oct. 31, 2021 1,759,000,000       $ 2,000,000 $ 1,000,000 1,169,000,000 8,000,000     44,000,000 535,000,000    
Ending balance (in shares) at Oct. 31, 2021         160,067,161 85,853,383                
Beginning balance at Aug. 01, 2021       0                    
Partners' Capital                            
Net income 109,000,000                   64,000,000 45,000,000    
Ending balance at Oct. 31, 2021       $ 0                    
Beginning balance at Aug. 01, 2021 1,548,000,000       $ 2,000,000 $ 1,000,000 1,090,000,000 (1,000,000)     (20,000,000) 476,000,000    
Beginning balance (in shares) at Aug. 01, 2021         154,834,603 85,853,383                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 109,000,000                   64,000,000 45,000,000    
Equity-based compensation 3,000,000           2,000,000         1,000,000    
Net interest rate swap gain, net of tax 15,000,000   $ 15,000,000             $ 9,000,000       $ 6,000,000
Distributions to non-controlling interest holders (17,000,000)                     (17,000,000)    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 4,000,000           4,000,000              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (3,000,000)           (3,000,000)              
Noncontrolling Interest, Adjustment For Vesting Of Partnership Interests 0           (24,000,000)         24,000,000    
Ending balance at Oct. 31, 2021 1,759,000,000       $ 2,000,000 $ 1,000,000 1,169,000,000 8,000,000     44,000,000 535,000,000    
Ending balance (in shares) at Oct. 31, 2021         160,067,161 85,853,383                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Issuance of Class A Shares, net of issuance costs 100,000,000       $ 0   100,000,000              
Issuance of Class A Shares, net of issuance costs         5,232,558                  
Net income 137,000,000                   86,000,000 51,000,000    
Beginning balance at Jan. 30, 2022 1,831,000,000       $ 2,000,000 $ 1,000,000 1,214,000,000 16,000,000     92,000,000 506,000,000    
Beginning balance (in shares) at Jan. 30, 2022         167,522,403 78,398,141                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 137,000,000                   86,000,000 51,000,000    
Equity-based compensation 3,000,000           2,000,000         1,000,000    
Net interest rate swap gain, net of tax 37,000,000             23,000,000       14,000,000    
Distributions to non-controlling interest holders (3,000,000)                     (3,000,000)    
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             (1,000,000)              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 1,000,000                          
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           (1,000,000)         1,000,000    
Ending balance at May. 01, 2022 2,006,000,000       $ 2,000,000 $ 1,000,000 1,216,000,000 39,000,000     178,000,000 570,000,000    
Ending balance (in shares) at May. 01, 2022         167,579,299 78,307,725                
Partners' Capital                            
Net income 497,000,000                          
Beginning balance at Jan. 30, 2022 1,831,000,000       $ 2,000,000 $ 1,000,000 1,214,000,000 16,000,000     92,000,000 506,000,000    
Beginning balance (in shares) at Jan. 30, 2022         167,522,403 78,398,141                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 497,000,000                          
Net interest rate swap gain, net of tax 60,000,000                          
Ending balance at Oct. 30, 2022 2,352,000,000       $ 2,000,000 $ 1,000,000 1,242,000,000 55,000,000     404,000,000 648,000,000    
Ending balance (in shares) at Oct. 30, 2022         172,396,996 73,498,925                
Partners' Capital                            
Net income 182,000,000                   115,000,000 67,000,000    
Beginning balance at May. 01, 2022 2,006,000,000       $ 2,000,000 $ 1,000,000 1,216,000,000 39,000,000     178,000,000 570,000,000    
Beginning balance (in shares) at May. 01, 2022         167,579,299 78,307,725                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 182,000,000                   115,000,000 67,000,000    
Equity-based compensation 4,000,000           3,000,000         1,000,000    
Net interest rate swap gain, net of tax (9,000,000)             (6,000,000)       (3,000,000)    
Distributions to non-controlling interest holders (17,000,000)                     (17,000,000)    
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 (1,000,000)           (1,000,000)              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (2,000,000)           (2,000,000)              
Vesting of restricted stock units, net of tax withholdings (in shares)         6,955                  
Ending balance at Jul. 31, 2022 2,165,000,000       $ 2,000,000 $ 1,000,000 1,221,000,000 33,000,000     293,000,000 615,000,000    
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           3,000,000         (3,000,000)    
Net income 178,000,000                   111,000,000 67,000,000    
Net income 178,000,000                   111,000,000 67,000,000    
Equity-based compensation 2,000,000           2,000,000              
Net interest rate swap gain, net of tax 32,000,000             20,000,000       12,000,000    
Distributions to non-controlling interest holders (21,000,000)                     (21,000,000)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)         (4,431,479) (4,431,479)                
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (27,000,000)           (27,000,000)              
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP (31,000,000)           (31,000,000)              
Vesting of restricted stock units, net of tax withholdings (in shares)         1,942                  
Noncontrolling Interest, Adjustment For Vesting Of Partnership Interests 0           (11,000,000)         11,000,000    
Ending balance at Oct. 30, 2022 2,352,000,000       $ 2,000,000 $ 1,000,000 1,242,000,000 $ 55,000,000     $ 404,000,000 648,000,000    
Ending balance (in shares) at Oct. 30, 2022         172,396,996 73,498,925                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Stock Issued During Period Value Exchange Of Partnership Interestshares $ 0           $ 34,000,000         $ (36,000,000)