XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Total
Additional Paid In Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
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)     (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 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 227,000,000              
Net comprehensive loss, net of tax (15,000,000)              
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)           (429,996)    
Repurchase and Retirement of equity interests (21,000,000)              
Ending balance (in shares) at Jul. 28, 2024             192,642,689 8,483,709
Ending balance at Jul. 28, 2024 1,720,000,000 1,225,000,000 385,000,000 32,000,000 76,000,000   $ 2,000,000 $ 0
Beginning balance (in shares) at Apr. 28, 2024             192,634,317 8,813,532
Beginning 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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 126,000,000   119,000,000   7,000,000      
Equity-based compensation 4,000,000 4,000,000            
Net comprehensive loss, net of tax (33,000,000)     (31,000,000) (2,000,000)      
Distributions to non-controlling interest holders (2,000,000) (1,000,000)     (1,000,000)      
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)             (429,996)  
Repurchase and Retirement of equity interests (21,000,000) (3,000,000) (18,000,000)          
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)             326,889 329,823
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 2,000,000     (2,000,000)      
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP 5,000,000 5,000,000            
Establishment of Tax receivable agreement liabilities (4,000,000) (4,000,000)            
Activity under equity-based compensation plans, net of tax withholdings (in shares)             111,479  
Activity under equity-based compensation plans, net of tax withholdings 1,000,000 1,000,000            
Ending balance (in shares) at Jul. 28, 2024             192,642,689 8,483,709
Ending balance at Jul. 28, 2024 1,720,000,000 1,225,000,000 385,000,000 32,000,000 76,000,000   $ 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)      
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)             (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
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 246,000,000              
Net comprehensive loss, net of tax (29,000,000)              
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)           (959,103)    
Repurchase and Retirement of equity interests (47,000,000)              
Ending balance (in shares) at Aug. 03, 2025             190,491,983 6,932,015
Ending balance at Aug. 03, 2025 1,962,000,000 1,243,000,000 642,000,000 (1,000,000) 76,000,000   $ 2,000,000 $ 0
Beginning balance (in shares) at May. 04, 2025             189,451,269 7,649,490
Beginning 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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 141,000,000   134,000,000   7,000,000      
Equity-based compensation 5,000,000 5,000,000            
Net comprehensive loss, net of tax (8,000,000)     (8,000,000)        
Distributions to non-controlling interest holders (2,000,000)       (2,000,000)      
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (in shares)             (121,835)  
Repurchase and Retirement of equity interests (8,000,000) (1,000,000) (7,000,000)          
Exchange of Partnership Interests and Class B Shares for Class A Shares (in shares)             706,438 717,475
Exchange of Partnership Interests and Class B Shares for Class A Shares 0 6,000,000     (6,000,000)      
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 (11,000,000) (11,000,000)            
Activity under equity-based compensation plans, net of tax withholdings (in shares)             456,111  
Activity under equity-based compensation plans, net of tax withholdings 11,000,000 11,000,000            
Ending balance (in shares) at Aug. 03, 2025             190,491,983 6,932,015
Ending balance at Aug. 03, 2025 $ 1,962,000,000 $ 1,243,000,000 $ 642,000,000 $ (1,000,000) $ 76,000,000   $ 2,000,000 $ 0