XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Total
Holdings
Management Feeder
Additional Paid In Capital
Retained Earnings
Accumulated Other Comprehensive Income
Non-Controlling Interests
Class A Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Beginning balance (in shares) at Jan. 28, 2024               191,663,608 9,630,186
Beginning balance at Jan. 28, 2024 $ 1,524,000,000   $ 1,214,000,000 $ 189,000,000 $ 46,000,000 $ 73,000,000   $ 2,000,000 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 101,000,000     95,000,000   6,000,000      
Equity-based compensation 3,000,000   3,000,000            
Net comprehensive loss, net of tax 18,000,000       17,000,000 1,000,000      
Distributions to non-controlling interest holders (4,000,000)         (2,000,000)      
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)               812,612 816,654
Exchange of Partnership Interests and Class B Shares for Class A Shares 0   4,000,000     (4,000,000)      
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 13,000,000   13,000,000            
Establishment of Tax receivable agreement liabilities (10,000,000)   (10,000,000)            
Activity under equity-based compensation plans, net of tax withholdings (in shares)               158,097  
Activity under equity-based compensation plans, net of tax withholdings (1,000,000)   (1,000,000)            
Ending balance (in shares) at Apr. 28, 2024               192,634,317 8,813,532
Ending balance at Apr. 28, 2024 1,644,000,000   1,221,000,000 284,000,000 63,000,000 74,000,000   $ 2,000,000 $ 0
Beginning balance (in shares) at Feb. 02, 2025               189,815,899 7,936,061
Beginning balance at Feb. 02, 2025 1,774,000,000   1,220,000,000 449,000,000 27,000,000 76,000,000   $ 2,000,000 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 105,000,000     100,000,000   5,000,000      
Equity-based compensation 5,000,000   5,000,000            
Net comprehensive loss, net of tax (21,000,000)       (20,000,000) (1,000,000)      
Distributions to non-controlling interest holders (2,000,000) $ (2,000,000)       (2,000,000)      
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)             (837,268) (837,268)  
Repurchase and Retirement of equity interests (39,000,000)   (5,000,000) (34,000,000)          
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)               279,352 286,571
Exchange of Partnership Interests and Class B Shares for Class A Shares 0   1,000,000     (1,000,000)      
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 4,000,000   4,000,000            
Establishment of Tax receivable agreement liabilities (4,000,000)   (4,000,000)            
Share issuances under equity-based compensation plans, net of tax withholdings (shares)               193,286  
Activity under equity-based compensation plans, net of tax withholdings (1,000,000)   (1,000,000)            
Ending balance (in shares) at May. 04, 2025               189,451,269 7,649,490
Ending balance at May. 04, 2025 $ 1,821,000,000   $ 1,220,000,000 $ 515,000,000 $ 7,000,000 $ 77,000,000   $ 2,000,000 $ 0