XML 25 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Equity/Partners' Capital - USD ($)
Total
Class A common stock
Common Stock
Class A common stock
Common Stock
Class B common stock
Additional Paid In Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Non-Controlling Interests
Beginning balance (in shares) at Jan. 30, 2022     167,522,403 78,398,141        
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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 581,000,000           366,000,000 215,000,000
Equity-based compensation 11,000,000       8,000,000     3,000,000
Net interest rate swap gain (loss), net of tax 44,000,000         27,000,000   17,000,000
Distributions to non-controlling interest holders (54,000,000)       (6,000,000)     (48,000,000)
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)     5,132,134 (5,133,763)        
Exchange of Partnership Interests and Class B Shares for Class A Shares 0       40,000,000 2,000,000   (42,000,000)
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 30,000,000       30,000,000      
Establishment of Tax Receivable Agreement Liabilities (34,000,000)       (34,000,000)      
Activity under equity-based compensation plans, net of tax withholdings (in shares)     110,644          
Activity under equity-based compensation plans, net of tax withholdings 1,000,000       1,000,000      
Forfeiture of Class A Shares and Partnership Interests (in shares)     (20) (34,703)        
Forfeiture of Class A Shares and Partnership Interests 0              
Non-controlling interests adjustment for purchase of Partnership Interests and vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests 0       (12,000,000)     12,000,000
Ending balance (in shares) at Jan. 29, 2023     172,765,161 73,229,675        
Ending balance at Jan. 29, 2023 2,410,000,000   $ 2,000,000 $ 1,000,000 1,241,000,000 45,000,000 458,000,000 663,000,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 531,000,000           371,000,000 160,000,000
Equity-based compensation 10,000,000       8,000,000     2,000,000
Net interest rate swap gain (loss), net of tax (22,000,000)         (18,000,000)   (4,000,000)
Distributions to non-controlling interest holders (42,000,000)       (5,000,000)     (37,000,000)
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)     46,683,021 (46,731,040)        
Exchange of Partnership Interests and Class B Shares for Class A Shares 0     $ (1,000,000) 313,000,000 19,000,000   (331,000,000)
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 515,000,000       515,000,000      
Establishment of Tax Receivable Agreement Liabilities (537,000,000)       (537,000,000)      
Activity under equity-based compensation plans, net of tax withholdings (in shares)     346,977          
Activity under equity-based compensation plans, net of tax withholdings 3,000,000       3,000,000      
Repurchase and Retirement of equity interests (in shares)     (28,131,551) (16,868,449)        
Repurchase and Retirement of equity interests (1,344,000,000)       (324,000,000)   (640,000,000) (380,000,000)
Ending balance (in shares) at Jan. 28, 2024     191,663,608 9,630,186        
Ending balance at Jan. 28, 2024 1,524,000,000   $ 2,000,000 $ 0 1,214,000,000 46,000,000 189,000,000 73,000,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 434,000,000           411,000,000 23,000,000
Equity-based compensation 14,000,000       14,000,000      
Net interest rate swap gain (loss), net of tax (20,000,000)         (19,000,000)   (1,000,000)
Distributions to non-controlling interest holders (8,000,000)       (3,000,000)     (5,000,000)
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)     1,684,022 (1,694,125)        
Exchange of Partnership Interests and Class B Shares for Class A Shares 0       9,000,000     (9,000,000)
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 23,000,000       23,000,000      
Establishment of Tax Receivable Agreement Liabilities (19,000,000)       (19,000,000)      
Activity under equity-based compensation plans, net of tax withholdings (in shares)     443,089          
Activity under equity-based compensation plans, net of tax withholdings 2,000,000       2,000,000      
Repurchase and Retirement of equity interests (in shares)   (3,974,820) (3,974,820)          
Repurchase and Retirement of equity interests (176,000,000)       (20,000,000)   (151,000,000) (5,000,000)
Ending balance (in shares) at Feb. 02, 2025     189,815,899 7,936,061        
Ending balance at Feb. 02, 2025 $ 1,774,000,000   $ 2,000,000 $ 0 $ 1,220,000,000 $ 27,000,000 $ 449,000,000 $ 76,000,000