XML 18 R7.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Changes in Partners' Capital/Stockholders' Equity - USD ($)
$ in Millions
Total
Additional Paid In Capital
Accumulated Other Comprehensive Income
Retained Earnings
Non-Controlling Interests
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Beginning balance (in shares) at Jan. 30, 2022           167,522,403 78,398,141
Beginning balance at Jan. 30, 2022 $ 1,831 $ 1,214 $ 16 $ 92 $ 506 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 137     86 51    
Equity-based compensation 3 2     1    
Net interest rate swap loss, 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
Exchange of Partnership Interests and Class B Shares for Class A Shares 0            
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 1 1          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           1,321  
Activity under equity-based compensation plans, net of tax withholdings 0            
Forfeiture of Class A Shares and Partnership Interests (in shares)           (20) (34,703)
Forfeiture of Class A Shares and Partnership Interests 0            
Non-controlling interest adjustments for vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests 0 (1)     1    
Ending balance (in shares) at May. 01, 2022           167,579,299 78,307,725
Ending balance at May. 01, 2022 2,006 1,216 39 178 570 $ 2 $ 1
Beginning balance (in shares) at Jan. 30, 2022           167,522,403 78,398,141
Beginning balance at Jan. 30, 2022 1,831 1,214 16 92 506 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 497            
Net interest rate swap loss, net of tax 60            
Ending balance (in shares) at Oct. 30, 2022           172,396,996 73,498,925
Ending balance at Oct. 30, 2022 2,352 1,242 55 404 648 $ 2 $ 1
Beginning balance (in shares) at May. 01, 2022           167,579,299 78,307,725
Beginning balance at May. 01, 2022 2,006 1,216 39 178 570 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 182     115 67    
Equity-based compensation 4 3     1    
Net interest rate swap loss, 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
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 3     (3)    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 1 1          
Establishment of Tax Receivable Agreement liabilities (2) (2)          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           6,955  
Activity under equity-based compensation plans, net of tax withholdings 0            
Ending balance (in shares) at Jul. 31, 2022           167,963,575 77,930,404
Ending balance at Jul. 31, 2022 2,165 1,221 33 293 615 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 178     111 67    
Equity-based compensation 2 2          
Net interest rate swap loss, net of tax 32   20   12    
Distributions to non-controlling interest holders (21)       (21)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)           4,431,479 4,431,479
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 34 2   (36)    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 27 27          
Establishment of Tax Receivable Agreement liabilities (31) (31)          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           1,942  
Activity under equity-based compensation plans, net of tax withholdings 0            
Non-controlling interest adjustments for vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests 0 (11)     11    
Ending balance (in shares) at Oct. 30, 2022           172,396,996 73,498,925
Ending balance at Oct. 30, 2022 2,352 1,242 55 404 648 $ 2 $ 1
Beginning balance (in shares) at Jan. 29, 2023           172,765,161 73,229,675
Beginning balance at Jan. 29, 2023 2,410 1,241 45 458 663 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 133     86 47    
Equity-based compensation 2 1     1    
Net interest rate swap loss, net of tax (8)   (5)   (3)    
Distributions to non-controlling interest holders (17)       (17)    
Stock repurchased and retired (in shares)           (9,377,183) (5,622,817)
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (332) (83)   (141) (108)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)           2,325,080 2,325,080
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 18 1   (19)    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 18 18          
Establishment of Tax Receivable Agreement liabilities (14) (14)          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           93,460  
Activity under equity-based compensation plans, net of tax withholdings 0            
Ending balance (in shares) at Apr. 30, 2023           165,806,518 65,281,778
Ending balance at Apr. 30, 2023 2,192 1,181 41 403 564 $ 2 $ 1
Beginning balance (in shares) at Jan. 29, 2023           172,765,161 73,229,675
Beginning balance at Jan. 29, 2023 2,410 1,241 45 458 663 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 455            
Net interest rate swap loss, net of tax (4)            
Ending balance (in shares) at Oct. 29, 2023           173,340,005 47,889,727
Ending balance at Oct. 29, 2023 2,215 1,227 49 491 446 $ 2 $ 0
Beginning balance (in shares) at Apr. 30, 2023           165,806,518 65,281,778
Beginning balance at Apr. 30, 2023 2,192 1,181 41 403 564 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 164     110 54    
Equity-based compensation 3 2     1    
Net interest rate swap loss, net of tax 8   6   2    
Distributions to non-controlling interest holders (12) (2)     (10)    
Stock repurchased and retired (in shares)           (3,125,728) (1,874,272)
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (141) (32)   (66) (43)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)           5,770,323 5,773,493
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 48 2   (50)    
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 45 45          
Establishment of Tax Receivable Agreement liabilities (47) (47)          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           139,877  
Activity under equity-based compensation plans, net of tax withholdings 1 1          
Ending balance (in shares) at Jul. 30, 2023           168,590,990 57,634,013
Ending balance at Jul. 30, 2023 2,213 1,196 49 447 518 $ 2 $ 1
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 158     112 46    
Equity-based compensation 3 2     1    
Net interest rate swap loss, net of tax (4)   (3)   (1)    
Distributions to non-controlling interest holders (7) 0     (7)    
Stock repurchased and retired (in shares)           (3,125,728) (1,874,272)
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (145) (35)   (68) (42)    
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)           7,847,494 7,870,014
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 67 3 (69)   $ (1)
Adjustment of deferred tax liability associated with Core & Main investment in Core & Main Holdings, LP 65 65          
Establishment of Tax Receivable Agreement liabilities (68) (68)          
Activity under equity-based compensation plans, net of tax withholdings (in shares)           27,249  
Activity under equity-based compensation plans, net of tax withholdings 0            
Ending balance (in shares) at Oct. 29, 2023           173,340,005 47,889,727
Ending balance at Oct. 29, 2023 $ 2,215 $ 1,227 $ 49 $ 491 $ 446 $ 2 $ 0