Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 28, 2024


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For transition period from to

Commission File Number 001-40650

Core & Main, Inc.

(Exact name of registrant as specified in its charter)


Delaware						86-3149194
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification Number)

1830 Craig Park Court

St. Louis, Missouri 63146

(314) 432-4700

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Class A common stock, par value $0.01 per share

CNM

The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No ☒

As of May 31, 2024, there were 192,918,657 shares of the registrant’s Class A common stock, par value $0.01 per share, and 8,540,566 shares of the registrant’s Class B common stock, par value $0.01 per share, outstanding.

Table of Contents


			PAGE
Cautionary Note Regarding Forward-Looking Statements			3
Part I - Financial Information
Item 1. Financial Statements (unaudited)			5
Condensed Consolidated Balance Sheets as of April 28, 2024 and January 28, 2024 (unaudited)			5
Condensed Consolidated Statements of Operations for the three months periods ended April 28, 2024 and April 30, 2023 (unaudited)			6
Condensed Consolidated Statements of Comprehensive Income for the three month periods ended April 28, 2024 and April 30, 2023 (unaudited)			7
Condensed Consolidated Statements of Changes in Stockholders' Equity for the three month periods ended April 28, 2024 and April 30, 2023 (unaudited)			8
Condensed Consolidated Statements of Cash Flows for the three month periods ended April 28, 2024 and April 30, 2023 (unaudited)			9
Notes to the Condensed Consolidated Financial Statements (unaudited)			10
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			22
Item 3. Quantitative and Qualitative Disclosures about Market Risk			32
Item 4. Controls and Procedures			33

Part II - Other Information
Item 1. Legal Proceedings			34
Item 1A. Risk Factors			34
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			34
Item 3. Defaults Upon Senior Securities			34
Item 4. Mine Safety Disclosures			34
Item 5. Other Information			35
Item 6. Exhibits			36
Signatures			37

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include, without limitation, all statements other than statements of historical facts contained in this Quarterly Report, including statements relating to our intentions, beliefs, assumptions or current expectations concerning, among other things, our future results of operations and financial position, business strategy and plans and objectives of management for future operations, including, among others, statements regarding expected growth, future capital expenditures, capital allocation and debt service obligations, and the anticipated impact on our business.

Some of the forward-looking statements can be identified by the use of forward-looking terms such as “believes,” “expects,” “may,” “will,” “shall,” “should,” “would,” “could,” “seeks,” “aims,” “projects,” “is optimistic,” “intends,” “plans,” “estimates,” “anticipates” or the negative versions of these words or other comparable terms.

Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be outside our control. We caution you that forward-looking statements are not guarantees of future performance or outcomes and that actual performance and outcomes, including, without limitation, our actual results of operations, financial condition and liquidity, and the development of the market in which we operate, may differ materially from those made in or suggested by the forward-looking statements contained in this Quarterly Report on Form 10-Q. In addition, even if our results of operations, financial condition, cash flows and the development of the market in which we operate are consistent with the forward-looking statements contained in this Quarterly Report on Form 10-Q, those results or developments may not be indicative of results or developments in subsequent periods. A number of important factors, including, without limitation, the risks and uncertainties discussed under the captions “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended January 28, 2024 (the “2023 Annual Report on Form 10-K”) and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on Form 10-Q, could cause actual results and outcomes to differ materially from those reflected in the forward-looking statements. Furthermore, new risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this Quarterly Report on Form 10-Q. Factors that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, without limitation:

•declines, volatility and cyclicality in the U.S. residential and non-residential construction markets;

•slowdowns in municipal infrastructure spending and delays in appropriations of federal funds;

•our ability to competitively bid for municipal contracts;

•price fluctuations in our product costs;

•our ability to manage our inventory effectively, including during periods of supply chain disruptions;

•risks involved with acquisitions and other strategic transactions, including our ability to identify, acquire, close or integrate acquisition targets successfully;

•the fragmented and highly competitive markets in which we compete and consolidation within our industry;

•the development of alternatives to distributors of our products in the supply chain;

•our ability to hire, engage and retain key personnel, including sales representatives, qualified branch, district and regional managers and senior management;

•our ability to identify, develop and maintain relationships with a sufficient number of qualified suppliers and the potential that our exclusive or restrictive supplier distribution rights are terminated;

•the availability of freight;

•the ability of our customers to make payments on credit sales;

•changes in supplier rebates or other terms of our supplier agreements;

•our ability to identify and introduce new products and product lines effectively;

•the spread of, and response to public health crises and the inability to predict the ultimate impact on us;

•costs and potential liabilities or obligations imposed by environmental, health and safety laws and requirements;

•regulatory change and the costs of compliance with regulation;

•changes in stakeholder expectations in respect of environmental, social and governance (“ESG”) and sustainability practices;

•exposure to product liability, construction defect and warranty claims and other litigation and legal proceedings;

•potential harm to our reputation;

•difficulties with or interruptions of our fabrication services;

•safety and labor risks associated with the distribution of our products;

•interruptions in the proper functioning of the Company’s and our third-party service providers’ information technology systems, including from cybersecurity threats;

•impairment in the carrying value of goodwill, intangible assets or other long-lived assets;

•our ability to continue our customer relationships with short-term contracts;

•risks associated with exporting our products internationally;

•our ability to maintain effective internal controls over financial reporting and remediate any material weaknesses;

•our indebtedness and the potential that we may incur additional indebtedness that might restrict our operating flexibility;

•the limitations and restrictions in the agreements governing our indebtedness, the Amended and Restated Limited Partnership Agreement of Holdings, as amended, and the Tax Receivable Agreements (each as defined herein);

•increases in interest rates;

•changes in our credit ratings and outlook;

•our ability to generate the significant amount of cash needed to service our indebtedness;

•our organizational structure, including our payment obligations under the Tax Receivable Agreements, which may be significant;

•our ability to sustain an active, liquid trading market for our Class A common stock; and

•risks related to other factors discussed under “Risk Factors” in our 2023 Annual Report on Form 10-K.

You should read this Quarterly Report on Form 10-Q and our 2023 Annual Report on Form 10-K completely and with the understanding that actual future results may be materially different from expectations. All forward-looking statements made in this Quarterly Report on Form 10-Q are qualified by these cautionary statements. These forward-looking statements are made only as of the date of this Quarterly Report on Form 10-Q, and we do not undertake any obligation, other than as may be required by law, to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, and changes in future operating results over time or otherwise.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

CORE & MAIN, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

Amounts in millions (except share and per share data), unaudited


	April 28, 2024		January 28, 2024
ASSETS
Current assets:
Cash and cash equivalents	$	30	$	1
Receivables, net of allowance for credit losses of $13 and $12, respectively	1,200		973
Inventories	945		766
Prepaid expenses and other current assets	48		33
Total current assets	2,223		1,773
Property, plant and equipment, net	160		151
Operating lease right-of-use assets	206		192
Intangible assets, net	971		784
Goodwill	1,845		1,561
Deferred income taxes	546		542
Other assets	90		66
Total assets	$	6,041	$	5,069

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current maturities of long-term debt	$	23	$	15
Accounts payable	777		504
Accrued compensation and benefits	68		106
Current operating lease liabilities	61		55
Other current liabilities	109		94
Total current liabilities	1,038		774
Long-term debt	2,401		1,863
Non-current operating lease liabilities	145		138
Deferred income taxes	92		48
Tax receivable agreement liabilities	697		706
Other liabilities	24		16
Total liabilities	4,397		3,545
Commitments and contingencies
Class A common stock, par value $0.01 per share, 1,000,000,000 shares authorized, 192,634,317 and 191,663,608 shares issued and outstanding as of April 28, 2024 and January 28, 2024, respectively	2		2
Class B common stock, par value $0.01 per share, 500,000,000 shares authorized, 8,813,532 and 9,630,186 shares issued and outstanding as of April 28, 2024 and January 28, 2024, respectively	—		—
Additional paid-in capital	1,221		1,214
Retained earnings	284		189
Accumulated other comprehensive income	63		46
Total stockholders’ equity attributable to Core & Main, Inc.	1,570		1,451
Non-controlling interests	74		73
Total stockholders’ equity	1,644		1,524
Total liabilities and stockholders’ equity	$	6,041	$	5,069

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Amounts in millions (except share and per share data), unaudited


	Three Months Ended
		April 28, 2024		April 30, 2023

Net sales		$	1,741	$	1,574
Cost of sales		1,273		1,135
Gross profit		468		439
Operating expenses:
Selling, general and administrative		257		223
Depreciation and amortization		43		35
Total operating expenses		300		258
Operating income		168		181
Interest expense		34		17

Income before provision for income taxes		134		164
Provision for income taxes		33		31
Net income		101		133
Less: net income attributable to non-controlling interests		6		47
Net income attributable to Core & Main, Inc.		$	95	$	86

Earnings per share
Basic		$	0.49	$	0.50
Diluted		$	0.49	$	0.50
Number of shares used in computing EPS
Basic		192,194,061		171,597,317
Diluted		202,615,824		243,716,764

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Amounts in millions, unaudited


	Three Months Ended
		April 28, 2024		April 30, 2023

Net income		$	101	$	133
Net interest rate swap gain (loss), net of tax (expense) benefit of $(6) and $1, respectively		18		(8)
Total comprehensive income		119		125
Less: comprehensive income attributable to non-controlling interests		7		44
Total comprehensive income attributable to Core & Main, Inc.		$	112	$	81

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

Amounts in millions (except share data), unaudited


	Class A Common Stock			Class B Common Stock
	Shares	Amount		Shares	Amount		Additional Paid In Capital		Retained Earnings		Accumulated Other Comprehensive Income		Non-Controlling Interests		Total Stockholders’ Equity
Balances at January 28, 2024	191,663,608	$	2	9,630,186	$	—	$	1,214	$	189	$	46	$	73	$	1,524
Net income	—	—		—	—		—		95		—		6		101
Equity-based compensation	—	—		—	—		3		—		—		—		3
Net interest rate swap gain, net of tax	—	—		—	—		—		—		17		1		18
Distributions to non-controlling interest holders	—	—		—	—		(2)		—		—		(2)		(4)

Exchange of Partnership Interests and Class B Shares for Class A Shares	812,612	—		(816,654)	—		4		—		—		(4)		—
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	—	—		—	—		13		—		—		—		13
Establishment of Tax Receivable Agreement liabilities	—	—		—	—		(10)		—		—		—		(10)
Tax withholdings under equity-based compensation plans	—	—		—	—		(2)		—		—		—		(2)
Share issuances under equity-based compensation plans, net of tax withholdings	158,097	—		—	—		1		—		—		—		1
Balances at April 28, 2024	192,634,317	$	2	8,813,532	$	—	$	1,221	$	284	$	63	$	74	$	1,644


	Class A Common Stock			Class B Common Stock
	Shares	Amount		Shares	Amount		Additional Paid In Capital		Retained Earnings		Accumulated Other Comprehensive Income		Non-Controlling Interests		Total Stockholders’ Equity
Balances at January 29, 2023	172,765,161	$	2	73,229,675	$	1	$	1,241	$	458	$	45	$	663	$	2,410
Net income	—	—		—	—		—		86		—		47		133
Equity-based compensation	—	—		—	—		1		—		—		1		2
Net interest rate swap loss, net of tax	—	—		—	—		—		—		(5)		(3)		(8)
Distributions to non-controlling interest holders	—	—		—	—		—		—		—		(17)		(17)
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest	(9,377,183)	—		(5,622,817)	—		(83)		(141)		—		(108)		(332)
Exchange of Partnership Interests and Class B Shares for Class A Shares	2,325,080	—		(2,325,080)	—		18		—		1		(19)		—
Establishment/adjustment of deferred tax asset 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	93,460	—		—	—		—		—		—		—		—
Balances at April 30, 2023	165,806,518	$	2	65,281,778	$	1	$	1,181	$	403	$	41	$	564	$	2,192

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Amounts in millions, unaudited


	Three Months Ended
	April 28, 2024		April 30, 2023
Cash Flows From Operating Activities:
Net income	$	101	$	133
Adjustments to reconcile net cash from operating activities:
Depreciation and amortization	46		37


Equity-based compensation expense	3		2
Deferred income tax expense	2		—
Other	2		—
Changes in assets and liabilities:
(Increase) decrease in receivables	(170)		(135)
(Increase) decrease in inventories	(104)		35
(Increase) decrease in other assets	(17)		(4)
Increase (decrease) in accounts payable	244		98
Increase (decrease) in accrued liabilities	(29)		(46)

Net cash provided by operating activities	78		120
Cash Flows From Investing Activities:
Capital expenditures	(7)		(10)
Acquisitions of businesses, net of cash acquired	(564)		(64)

Other	(3)		—
Net cash used in investing activities	(574)		(74)
Cash Flows From Financing Activities:



Repurchase and retirement of partnership interests	—		(332)

Distributions to non-controlling interest holders	(4)		(10)
Payments pursuant to Tax Receivable Agreements	(11)		(5)


Borrowings on asset-based revolving credit facility	585		130
Repayments on asset-based revolving credit facility	(774)		—
Issuance of long-term debt	750		—
Repayments of long-term debt	(6)		(4)


Debt issuance costs	(12)		—
Other	(3)		(1)
Net cash provided by (used in) financing activities	525		(222)
Increase (decrease) in cash and cash equivalents	29		(176)
Cash and cash equivalents at the beginning of the period	1		177
Cash and cash equivalents at the end of the period	$	30	$	1

Cash paid for interest (excluding effects of interest rate swap)	$	34	$	28
Cash paid for taxes	47		27

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CORE & MAIN, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Dollars in millions, except as noted, unaudited

1) BASIS OF PRESENTATION & DESCRIPTION OF BUSINESS

Business and Organization

Core & Main, Inc. (“Core & Main” and collectively with its subsidiaries, the “Company”) is a leader in advancing reliable infrastructure with local service, nationwide. As a leading specialized distributor with a focus on water, wastewater, storm drainage and fire protection products and related services, the Company provides solutions to municipalities, private water companies and professional contractors across municipal, non-residential and residential end markets, nationwide. The Company’s specialty products and services are used in the maintenance, repair, replacement, and construction of water and fire protection infrastructure. The Company reaches customers through a nationwide network of approximately 350 branches across 49 states. The Company’s products include pipes, valves, fittings, storm drainage products, fire protection products, meter products and other products. The Company has complemented its core products through additional offerings, including smart meter systems, fusible high-density polyethylene (“fusible HDPE”) piping solutions, specifically engineered treatment plant products and geosynthetics and erosion control products. The Company’s services and capabilities allow for integration with customers and form part of their sourcing and procurement function. All of the Company’s long-lived assets are located within the United States (“U.S.”).

Core & Main is a holding company that indirectly owns Core & Main LP through its ownership interest in Core & Main Holdings, LP (“Holdings”). Core & Main’s primary material assets are its direct and indirect ownership interest in Holdings and deferred tax assets associated with such ownership.

Secondary Offerings and Repurchase Transactions

During the fiscal year ended January 28, 2024 (“fiscal 2023”), secondary public offerings of Class A common stock were completed by certain selling stockholders (the “Selling Stockholders”) affiliated with Clayton, Dubilier & Rice, LLC (“CD&R”). As part of the secondary public offerings the Selling Stockholders sold to the public (i) existing shares of our Class A common stock and (ii) shares of Class A common stock received in exchange for an equal number of Partnership Interests, together with the retirement of a corresponding number of shares of our Class B common stock. Below is a summary of the secondary public offerings completed during fiscal 2023 (the “Secondary Offerings”).


Secondary Offering Date	Existing Shares of Class A Common Stock Sold to the Public	Partnership Interests Exchanged for Class A Common Stock Prior to Sale to the Public	Shares of Class A Common Stock Sold to the Public	Price Per Share
January 25, 2024	12,366,683	7,415,404	19,782,087	$40.985
January 10, 2024(1)	12,084,902	7,465,098	19,550,000	$38.120
December 11, 2023(1)	10,783,760	6,466,240	17,250,000	$35.540
November 9, 2023(1)	13,659,431	8,190,569	21,850,000	$30.440
September 19, 2023	11,252,620	6,747,380	18,000,000	$29.015
June 12, 2023	8,752,038	5,247,962	14,000,000	$28.215
April 14, 2023	3,125,728	1,874,272	5,000,000	$22.151

(1) Includes shares of Class A common stock purchased by the underwriter, pursuant to the exercise in full of the option granted in connection with the secondary public offering.

The Company did not receive any of the proceeds from the Secondary Offerings. The Company paid the costs associated with the sale of shares by the Selling Stockholders in the Secondary Offerings, other than underwriting discounts and commissions.

Concurrently with the completion of the Secondary Offerings completed during fiscal 2023, (i) the Company repurchased from the Selling Stockholders shares of our Class A common stock, and Holdings redeemed from the Company a corresponding number of Partnership Interests, and (ii) Holdings redeemed from one of the Selling Stockholders Partnership Interests; with the Company repurchasing a corresponding number of shares of our Class B common stock from such Selling Stockholder for no additional consideration. Below is a summary of the repurchase transactions completed during fiscal 2023 (the “Repurchase Transactions”).


Repurchase Transaction Date	Shares of Class A Common Stock Repurchased	Partnership Interests Redeemed	Total Repurchase Amount	Price Per Share/Partnership Interest	Total Consideration Paid (in millions)
January 25, 2024	3,125,728	1,874,272	5,000,000	$40.985	$205
January 10, 2024	3,125,728	1,874,272	5,000,000	$38.120	$191
December 11, 2023	3,125,728	1,874,272	5,000,000	$35.540	$178
November 9, 2023	3,125,728	1,874,272	5,000,000	$30.440	$152
September 19, 2023	3,125,728	1,874,272	5,000,000	$29.015	$145
June 12, 2023	3,125,728	1,874,272	5,000,000	$28.215	$141
April 14, 2023	9,377,183	5,622,817	15,000,000	$22.151	$332

Shareholder Ownership

The shareholder ownership as of April 28, 2024 includes the following:

•the shareholders of Core & Main, excluding Core & Main Management Feeder, LLC (“Management Feeder”), collectively held 192,633,594 shares of Class A common stock;

•Core & Main, directly or indirectly through our wholly-owned subsidiary, held 192,634,317 Partnership Interests; and

•Management Feeder held 723 shares of Class A common stock, 8,813,532 Partnership Interests and 8,813,532 shares of Class B common stock.

Following the completion of the Secondary Offerings and the Repurchase Transactions during fiscal 2023 investors affiliated with CD&R no longer own shares of Core & Main.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements present the results of operations, financial position and cash flows of Core & Main and its subsidiaries, which includes the consolidated financial statements of Holdings and its consolidated subsidiary, Core & Main LP, as the legal entity that conducts the operations of the Company. All intercompany balances and transactions have been eliminated in consolidation. The Company records non-controlling interests related to Partnership Interests held by Management Feeder in Holdings.

In management’s opinion, the unaudited condensed consolidated financial information for the interim periods presented include all normal recurring adjustments necessary for a fair statement of the Company's results of operations, financial position and cash flows, which include all disclosures required by accounting principles generally accepted in the United States of America (“U.S. GAAP”). Revenues, expenses, assets and liabilities can vary during each quarter of the year. Therefore, the results and trends in these interim unaudited condensed consolidated financial statements may not be the same as those for the full year. The January 28, 2024 condensed consolidated Balance Sheet was derived from audited financial statements as of that date, but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes thereto as of and for the fiscal year ended January 28, 2024 included in our 2023 Annual Report on Form 10-K.

Fiscal Year

The Company’s fiscal year is a 52- or 53-week period ending on the Sunday nearest to January 31st. Quarters within the fiscal year include 13-week periods, unless a fiscal year includes a 53rd week, in which case the fourth quarter of the fiscal year will be a 14-week period. Each of the three months ended April 28, 2024 and three months ended April 30, 2023 included 13 weeks. The current fiscal year ending February 2, 2025 (“fiscal 2024”) will include 53 weeks.

Estimates

Management has made a number of estimates and assumptions relating to the reporting of certain assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses in preparing the elements of these financial statements in conformity with U.S. GAAP. Actual results could differ from these estimates.

Accounting Policies

The Company’s significant accounting policies are discussed in Note 2 to the audited consolidated financial statements in our 2023 Annual Report on Form 10-K. There have been no significant changes to these policies which have had a material impact on the Company’s interim unaudited condensed consolidated financial statements and related notes during the three months ended April 28, 2024.

2) RECENT ACCOUNTING PRONOUNCEMENTS

Segment Reporting - In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”). The new guidance expands reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 requires disclosure of (i) significant segment expenses that are regularly provided to the segment’s chief operating decision maker (“CODM”) and included within the segment measure of profit or loss, (ii) an amount and description of its composition for other segment items to reconcile to segment profit or loss, and (iii) the title and position of the Company’s CODM. The ASU does not change how a public entity identifies its operating segments, aggregates them, or applies the quantitative thresholds to determine its reportable segments. ASU 2023-07 is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the segment disclosure impact of the amended guidance; however, ASU 2023-07 is not expected to have a material impact on its consolidated financial statements.

Income Tax Disclosures - In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”). The new guidance requires, on an annual basis, disclosure of specific categories in the rate reconciliation and disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the income tax disclosure impact of the amended guidance; however, ASU 2023-09 is not expected to have a material impact on its consolidated financial statements.

3) REVENUE

Disaggregation of Revenue

The following table represents net sales disaggregated by product category:


	Three Months Ended
Product Category		April 28, 2024		April 30, 2023
Pipes, valves & fittings products		$	1,169	$	1,074
Storm drainage products		253		215
Fire protection products		167		169
Meter products		152		116
Total net sales		$	1,741	$	1,574

4) ACQUISITIONS

The Company made various acquisitions during the three months ended April 28, 2024 (the “Fiscal 2024 Acquisitions”) and the three months ended April 30, 2023 (the "Fiscal 2023 Acquisitions") with an aggregate transaction value of $585 million and $72 million, subject to working capital adjustments, respectively. These transactions were funded with cash and borrowings under the Senior Term Loan Credit Facility (as defined in Note 6 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q).

Fiscal 2024 Acquisitions

•On April 1, 2024, the Company acquired all of the outstanding shares of NW Geosynthetics Inc. (“ACF West”). ACF West has six locations and is a distributor of geosynthetic materials and provider of soil stabilization solutions.

•On March 7, 2024, the Company acquired all of the membership interests of DKC Group Holdings, LLC, and associated entities (collectively, “Dana Kepner”). Dana Kepner has twenty-one locations and is a distributor of water, wastewater, storm drainage, and geotextile products, along with specialty tools and accessories.

•On February 12, 2024, the Company acquired certain assets and assumed certain liabilities of Eastern Supply Inc. and a related entity (collectively, “Eastern Supply”). Eastern Supply has two locations and is a distributor of a broad range of storm drainage products, with custom fabrication capabilities.

Fiscal 2023 Acquisitions

•On April 17, 2023, the Company acquired certain assets and assumed certain liabilities of Midwest Pipe Supply Inc. (“Midwest Pipe”). Midwest Pipe has one location and is a distributor of drainage and waterworks products.

•On April 10, 2023, the Company acquired certain assets and assumed certain liabilities of UPSCO Manufacturing & Distribution Company, UPSCO, Inc. and TMB Holdings, LLC (collectively, “UPSCO”). UPSCO is a provider of utility infrastructure products and services.

•On March 6, 2023, the Company acquired certain assets and assumed certain liabilities of Landscape & Construction Supplies LLC (“Landscape & Construction Supplies”). Landscape & Construction Supplies has two locations and is a provider of geosynthetics products.

The following table represents the preliminary allocation of the transaction price to the fair value of identifiable assets acquired and liabilities assumed in the Fiscal 2024 Acquisitions and final allocation of the transaction price to the fair value of identifiable assets acquired and liabilities assumed in the Fiscal 2023 Acquisitions. The allocations are preliminary for items including review of working capital balances and the completion of intangible asset valuations.


	Fiscal 2024 Acquisitions(1)		Fiscal 2023 Acquisitions
Cash	$	31	$	—
Receivables	61		10
Inventories	77		17
Intangible assets	219		33
Goodwill	284		2
Property, plant and equipment	11		14
Operating lease right-of-use assets	11		—
Other assets, current and non-current	1		3
Total assets acquired	695		79
Accounts payable	29		4
Deferred income taxes	47		—

Operating lease liabilities, current and non-current	11		—
Deferred consideration	8		5
Other liabilities, current and non-current	5		3
Net assets acquired	$	595	$	67

(1) Amounts include the preliminary purchase price allocation of Dana Kepner net assets of $264 million to goodwill, $184 million to intangible assets, $93 million to net working capital, $29 million to cash and $8 million to fixed assets. Additionally, includes a deferred income tax liability of $41 million for the Dana Kepner acquisition.

The net outflow of cash in respect of the purchase of businesses is as follows:


	Fiscal 2024 Acquisitions		Fiscal 2023 Acquisitions
Net assets acquired	$	595	$	67
Less: Working capital adjustment	—		(3)
Less: Cash acquired in acquisition	(31)		—



Total consideration, net of cash; investing cash outflow	$	564	$	64

In the above transactions, to the extent applicable, the excess of purchase price over net tangible and intangible assets acquired resulted in goodwill, which represents the assembled workforce and anticipated long-term growth in new markets, customers and products. Goodwill of $191 million and $2 million associated with the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions, respectively, are fully deductible by the Company for U.S. income tax purposes.

Intangible Assets

For the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions discussed above, the intangible assets acquired consist of customer relationships and trademarks.

The customer relationship intangible assets represent the value associated with those customer relationships in place at the date of each transaction included in the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions. The Company valued the customer relationships using an excess earnings method including various inputs such as customer attrition rate, revenue growth rate, gross margin percentage and discount rate. Cash flows associated with the existing relationships are expected to diminish over time due to customer turnover. The Company reflected this expected diminishing cash flow through the utilization of an annual customer attrition rate assumption and in its method of amortization.

The trademark intangible asset represents the value associated with the brand names in place at the date of the applicable closing.

A summary of the intangible asset acquired and assumptions utilized in the valuation for the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions is as follows:


	Intangible Asset Amount		Weighted Average Amortization Period	Weighted Average Discount Rate		Weighted Average Attrition Rate
Customer Relationships

Fiscal 2024 Acquisitions (1)	$	216	10 years	13.3	%	12.5	%
Fiscal 2023 Acquisitions	33		10 years	17.2	%	14.4	%

Trademark
Fiscal 2024 Acquisitions	$	3	5 years	13.0	%	N/A

(1) Customer relationships acquired and assumptions utilized in the valuation for the Dana Kepner acquisition were as follows: $181 million customer relationship intangible asset, 10 years amortization period, 13.0% discount rate and 12.5% attrition rate.

Pro Forma Financial Information

The following pro forma information presents a summary of the results of operations for the periods indicated as if the Dana Kepner acquisition had been completed as of January 30, 2023. The pro forma financial information is based on the historical financial information for the Company and Dana Kepner, along with certain pro forma adjustments. These pro forma adjustments consist primarily of:

•increased amortization and depreciation expense related to the intangible assets and fixed assets acquired, respectively, in the Dana Kepner acquisition;

•increased interest expense to reflect the borrowings under the Senior Term Loan Credit Facility including the interest and amortization of deferred financing costs;

•reclassification of direct acquisition transaction costs, retention bonuses and inventory fair value adjustments from the period incurred to periods these expenses would have been recognized given the assumed transaction date identified above; and

•the related income tax effects of the aforementioned adjustments to the provision for income taxes for Core & Main.

The following pro forma information has been prepared for comparative purposes only and is not necessarily indicative of the results of operations as they would have been had the Dana Kepner acquisition occurred on the assumed date, nor is it necessarily an indication of future operating results. In addition, the pro forma information does not reflect the cost of any integration activities, benefits from any synergies that may be derived from the Dana Kepner acquisition or revenue growth that may be anticipated.


	Three Months Ended
		April 28, 2024		April 30, 2023
Net sales		$	1,770	$	1,648
Net income		102		128

As a result of integration of the Dana Kepner acquisition with existing operations of the Company it is impracticable to identify the discrete financial performance associated with the Dana Kepner acquisition. As such, the Company has not presented the post-acquisition net sales and net income for the Dana Kepner acquisition.

5) GOODWILL AND INTANGIBLE ASSETS

Goodwill

The carrying amount of the Company’s goodwill included in its Balance Sheets is as follows:


	April 28, 2024		January 28, 2024
Gross Goodwill	$	1,845	$	1,561
Accumulated Impairment	—		—
Net Goodwill	$	1,845	$	1,561

The changes in the carrying amount of goodwill are as follows:


	Three Months Ended
	April 28, 2024
Beginning Balance	$	1,561
Goodwill acquired during the year	284

Ending balance	$	1,845

Goodwill acquired during the three months ended April 28, 2024 was related to the Fiscal 2024 Acquisitions, as further described in Note 4.

Goodwill represents the excess of purchase price over the fair value of net assets acquired. The Company does not amortize goodwill, but does assess the recoverability of goodwill on an annual basis during the fourth quarter. If an event occurs or circumstances change that would “more likely than not” reduce the fair value of a reporting unit below its carrying value, an interim impairment test would be performed between annual tests.

Intangible Assets

The Company’s intangible assets included in its Balance Sheets consist of the following:


	April 28, 2024						January 28, 2024
	Gross Intangible		Accumulated Amortization		Net Intangible		Gross Intangible		Accumulated Amortization		Net Intangible
Customer relationships	$	1,712	$	753	$	959	$	1,496	$	718	$	778
Other intangible assets	16		4		12		10		4		6
Total	$	1,728	$	757	$	971	$	1,506	$	722	$	784

Amortization expense related to intangible assets was as follows:


	Three Months Ended
		April 28, 2024		April 30, 2023
Amortization expense		$	35	$	29

The estimated aggregate amortization expense on intangible assets owned by the Company for the remainder of fiscal 2024 and the next four full fiscal years is expected to be as follows:


Fiscal 2024	$	112
Fiscal 2025	140
Fiscal 2026	130
Fiscal 2027	121
Fiscal 2028	112

6) DEBT

Debt consisted of the following:


	April 28, 2024				January 28, 2024
	Principal		Unamortized Discount and Debt Issuance Costs		Principal		Unamortized Discount and Debt Issuance Costs
Current maturities of long-term debt:
Senior Term Loan due July 2028	$	15	$	—	$	15	$	—
Senior Term Loan due February 2031	8		—		—		—
	23		—		15		—
Long-term debt:
Senior ABL Credit Facility due February 2029	241		—		430		—
Senior Term Loan due July 2028	1,444		14		1,448		15
Senior Term Loan due February 2031	741		11		—		—
	2,426		25		1,878		15
Total	$	2,449	$	25	$	1,893	$	15

The Company’s debt obligations as of April 28, 2024 include the following debt agreements:

Senior Term Loan Credit Facility

On July 27, 2021, Core & Main LP entered into a Senior Term Loan Credit Facility under which it can incur tranches of indebtedness. Concurrently, Core & Main LP entered into a $1,500 million senior term loan, which matures on July 27, 2028 (the “2028 Senior Term Loan”). The 2028 Senior Term Loan requires quarterly principal payments, payable on the last business day of each fiscal quarter in an amount equal to approximately 0.25% of the original principal amount of the 2028 Senior Term Loan. The remaining balance is payable upon final maturity of the 2028 Senior Term Loan on July 27, 2028. The 2028 Senior Term Loan bears interest at a rate equal to (i) term secured overnight financing rate (“Term SOFR”) plus, in each case, an effective applicable margin of 2.60% or (ii) the base rate, which will be the highest of (x) the corporate base rate established by the administrative agent as its prime rate in effect at its principal office in New York City from time to time, (y) the overnight federal funds rate plus 0.50% per annum and (z) one-month Term SOFR (adjusted for maximum reserves) plus 1.00% per annum, plus, in each case, an applicable margin of 1.50%. The 2028 Senior Term Loan is subject to a Term SOFR “floor” of 0.00%. The weighted average interest rate, excluding the effect of the interest rate swap, of Core & Main LP’s outstanding borrowings under the 2028 Senior Term Loan as of April 28, 2024 was 7.97%. See further discussion of the interest rate swap below. Based on quotes from financial institutions (i.e., level 2 of the fair value hierarchy), the fair value of the 2028 Senior Term Loan was $1,461 million as of April 28, 2024.

On February 9, 2024, Core & Main LP entered into an additional $750 million senior term loan, which matures on February 9, 2031 (the “2031 Senior Term Loan” and, together with the 2028 Senior Term Loan, the “Senior Term Loan Credit Facility”). The 2031 Senior Term Loan requires quarterly principal payments, payable on the last business day of each fiscal quarter in an amount equal to approximately 0.25% of the original principal amount of the 2031 Senior Term Loan. The remaining balance is payable upon final maturity of the 2031 Senior Term Loan on February 9, 2031. The 2031 Senior Term Loan bears interest at a rate equal to (i) Term SOFR plus, in each case, an applicable margin of 2.25% or (ii) an alternate base rate plus an applicable margin of 1.25%. The 2031 Senior Term Loan is subject to a Term SOFR “floor” of 0.00%. The weighted average interest rate, excluding the effect of the interest rate swap, of Core & Main LP’s outstanding borrowings under the 2031 Senior Term Loan as of April 28, 2024 was 7.56%. See further discussion of the interest rate swap below. Based on quotes from financial institutions (i.e., level 2 of the fair value hierarchy), the fair value of the 2031 Senior Term Loan was $749 million as of April 28, 2024.

Asset-Based Credit Facility

On February 9, 2024, Core & Main LP amended the terms of the credit agreement governing its senior asset-based revolving credit facility (as amended, the “Senior ABL Credit Facility”) in order to, among other things, extend the maturity from July 27, 2026 to February 9, 2029 and amend the credit agreement governing the Senior ABL Credit Facility to the extent necessary or appropriate to reflect the extension of the amended maturity. The Senior ABL Credit Facility has a borrowing capacity of up to $1,250 million, subject to borrowing base availability. Borrowings under the Senior ABL Credit Facility bear interest at either a Term SOFR rate plus an applicable margin ranging from 1.25% to 1.75%, or an alternate base rate plus an applicable margin ranging from 0.25% to 0.75%, depending on the borrowing capacity under the Senior ABL Credit Facility. Additionally, Core & Main LP pays a fee of 0.25% on unfunded commitments under the Senior ABL Credit Facility. As of April 28, 2024 and January 28, 2024 there were $241 million and $430 million amounts outstanding, respectively, under the Senior ABL Credit Facility with a weighted average interest rate of 6.62% as of April 28, 2024.

The aforementioned debt agreements include customary affirmative and negative covenants, which include, among other things, restrictions on Core & Main LP’s ability to make distributions, pay dividends, create liens, incur additional indebtedness, make investments, dispose of assets and merge or consolidate with any other person. The Senior Term Loan Credit Facility may require accelerated repayment based upon cash flows generated in excess of operating and investing requirements when the Consolidated Secured Leverage Ratio (as defined in the agreement governing the Senior Term Loan Credit Facility) is greater than or equal to 3.25. In addition, the Senior ABL Credit Facility requires Core & Main LP to comply with a consolidated fixed charge coverage ratio of greater than or equal to 1.00 when availability under the Senior ABL Credit Facility is less than 10.0% of the lesser of (i) the then applicable borrowing base or (ii) the then aggregate effective commitments. The Company was in compliance with all debt covenants as of April 28, 2024.

Substantially all of Core & Main LP’s assets are pledged as collateral for the Senior Term Loan Credit Facility and the Senior ABL Credit Facility.

The aggregate amount of debt payments for the remainder of fiscal 2024 and the next four full fiscal years are as follows:


Fiscal 2024	$	17
Fiscal 2025	23
Fiscal 2026	23
Fiscal 2027	23
Fiscal 2028	1,410

Interest Rate Swaps

Core & Main LP entered into an instrument in which it makes payments to a third party based upon a fixed interest rate of 0.693% and receives payments based upon the one-month Term SOFR rate. The interest rate swap has a notional amount of $900 million as of April 28, 2024. The notional amount decreases to $800 million on July 27, 2024 and $700 million on July 27, 2025 through the instrument maturity on July 27, 2026. This instrument is intended to reduce the Company's exposure to variable interest rates under the Senior Term Loan Credit Facility. As of April 28, 2024, this instrument resulted in an effective fixed rate of 3.293%, based upon the 0.693% fixed rate plus an effective applicable margin of 2.60%.

On February 12, 2024, Core & Main LP entered into an additional instrument pursuant to which it will make payments to a third party based upon a fixed interest rate of 3.913% and receive payments based upon the one-month Term SOFR rate. The interest rate swap has a starting notional amount of $750 million that increases to $1,500 million on July 27, 2026 through the instrument maturity on July 27, 2028. The instrument is intended to reduce the Company’s exposure to variable interest rates under the Senior Term Loan Credit Facility. As of April 28, 2024, this instrument resulted in an effective fixed rate of 6.163%, based upon the 3.913% fixed rate plus an effective applicable margin of 2.25%.

The aggregate fair value of these cash flow interest rate swaps was a $91 million and $67 million asset as of April 28, 2024 and January 28, 2024, respectively, which is included within other assets in the Balance Sheet.


	Three Months Ended
Accumulated Other Comprehensive Income		April 28, 2024		April 30, 2023
Beginning of period balance		$	48	$	70
Measurement adjustment gain for interest rate swap		37		1
Reclassification of (income) to interest expense		(13)		(10)
Tax (expense) benefit on interest rate swap adjustments
Measurement adjustment gain for interest rate swap		(9)		—
Reclassification of (income) to interest expense		3		1
End of period balance		$	66	$	62

The cash flows related to settlement of the interest rate swaps are classified in the consolidated statements of cash flows based on the nature of the underlying hedged items. Fair value is based upon the present value of future cash flows under the terms of the contract and observable market inputs (level 2). Significant inputs used in determining fair value include forward-looking one-month Term SOFR rates and the discount rate applied to projected cash flows.

As of April 28, 2024, the Company estimates $47 million of the cash flow interest rate swap gains will be reclassified from accumulated other comprehensive income into earnings over the next 12 months.

7) INCOME TAXES

For the three months ended April 28, 2024 and April 30, 2023, the Company's effective tax rate was 24.6% and 18.9%, respectively. The variation between the Company's estimated effective tax rate and the U.S. and state statutory rates for the three months ended April 30, 2023 is primarily due to the portion of the Company's earnings attributable to non-controlling interests. The rate for the three months ended April 28, 2024 increased due to a substantial decrease in the non-controlling interest ownership that increased the allocation of net income to taxable entities.

Tax Receivable Agreements

The Company is party to a tax receivable agreement with certain stockholders affiliated with CD&R that transferred all of their Partnership Interests at the time of the initial public offering (the “Former Limited Partners Tax Receivable Agreement”) and a tax receivable agreement with certain stockholders affiliated with CD&R and Management Feeder that continued to own Partnership Interests beyond the time of the initial public offering (the “Continuing Limited Partners Tax Receivable Agreement”) (collectively, the “Tax Receivable Agreements”). The Company has generated tax attributes, and expects to generate additional tax attributes with future exchanges of Partnership Interests, that will reduce amounts that it would otherwise pay in the future to various tax authorities. The Tax Receivable Agreements provide payments to the parties subject to the Tax Receivable Agreements, or their permitted transferees, of 85% of the tax benefits realized by the Company, or in some circumstances are deemed to be realized.

The Company recorded payables to related parties pursuant to the Tax Receivable Agreements of $716 million and $717 million as of April 28, 2024 and January 28, 2024, respectively. Payments under the Tax Receivable Agreements within the next 12 months are expected to be $19 million, which is included within other current liabilities in the Balance Sheet.

The actual amount and timing of any payments under the Tax Receivable Agreements will vary depending upon a number of factors, including the timing of exchanges by the holders of Partnership Interests, the amount of gain recognized by such holders of Partnership Interests, the amount and timing of the taxable income the Company generates in the future and the federal tax rates then applicable. Assuming (i) that Management Feeder exchanged all of its remaining Partnership Interests at $57.32 per share of our Class A common stock (the closing stock price on April 26, 2024), (ii) no material changes in relevant tax law, (iii) a constant corporate tax rate of 25.1%, which represents a pro forma tax rate that includes a provision for U.S. federal income taxes and assumes the highest statutory rate apportioned to each state and local jurisdiction and (iv) that the Company earns sufficient taxable income in each year to realize on a current basis all tax benefits, the Company would recognize an additional deferred tax asset (subject to offset with existing deferred tax liabilities) of approximately $147 million and a liability of approximately $125 million, payable over the life of the Continuing Limited Partners Tax Receivable Agreement. The full exchange will also decrease Core & Main's aforementioned deferred tax asset associated with its investment in Holdings by $6 million. The foregoing amounts are estimates and subject to change.

8) SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION

Receivables

Receivables consisted of the following:


	April 28, 2024		January 28, 2024
Trade receivables, net of allowance for credit losses	$	1,125	$	888
Supplier rebate receivables	75		85
Receivables, net of allowance for credit losses	$	1,200	$	973

Accrued Compensation and Benefits

Accrued compensation and benefits consisted of the following:


	April 28, 2024		January 28, 2024
Accrued bonuses and commissions	$	40	$	82
Other compensation and benefits	28		24
Accrued compensation and benefits	$	68	$	106

Leases

The table below presents cash and non-cash impacts associated with leases:


	Three Months Ended
	April 28, 2024		April 30, 2023
Operating cash flow payments for operating lease liabilities	$	15	$	13
Operating cash flow payments for non-lease components	8		6

Right-of-use assets obtained in exchange for new operating lease liabilities	$	18	$	16

The non-cash impact related to right-of-use assets obtained in exchange for new operating lease liabilities in the table above excludes the impact from acquisitions.

Depreciation Expense

Depreciation expense is classified within cost of sales and depreciation and amortization within the Statement of Operations. Depreciation expense related to property, plant and equipment, including capitalized software, was as follows:


	Three Months Ended
		April 28, 2024		April 30, 2023
Depreciation expense		$	8	$	6

9) NON-CONTROLLING INTERESTS

Core & Main is the general partner of Holdings and operates and controls all of the business and affairs of Holdings and, through Holdings and its subsidiaries, conducts the Company's business. Accordingly, Core & Main consolidates the consolidated financial statements of Holdings and attributes a portion of net income and equity of Holdings to non-controlling interests related to the vested Partnership Interests not held by the Company. Income or loss is attributed to the non-controlling interests based on the weighted average percentage of Partnership Interests held by Management Feeder, excluding unvested Partnership Interests held, relative to all Partnership Interests of Holdings during the period. Holdings equity is attributed to non-controlling interests based on the Partnership Interests not held by the Company, excluding unvested Partnership Interests, relative to all Partnership Interests as of the balance sheet date. The non-controlling interests’ ownership percentage may fluctuate over time as Partnership Interests are exchanged, together with the retirement of a corresponding number of shares of Class B common stock, for shares of Class A common stock and Partnership Interests held by Management Feeder vest. The following table summarizes the ownership of Partnership Interests of Holdings (excluding unvested Partnership Interests held by Management Feeder):


	Partnership Interests			Ownership Percentage
	Core & Main	Management Feeder	Total	Core & Main		Management Feeder		Total
Balances as of January 28, 2024	191,663,608	9,243,276	200,906,884	95.4	%	4.6	%	100.0	%

Issuance of Partnership Interests	158,097	—	158,097	—		—		—
Exchange of Partnership Interests	812,612	(816,654)	(4,042)	0.4		(0.4)		—

Vesting of Partnership Interests	—	123,294	123,294	—		—		—
Balances as of April 28, 2024	192,634,317	8,549,916	201,184,233	95.8	%	4.2	%	100.0	%

10) BASIC AND DILUTED EARNINGS PER SHARE

The following table presents the calculation of basic and diluted earnings per share for the three months ended April 28, 2024 and April 30, 2023.

Basic earnings per share is computed by dividing net income attributable to Core & Main for the period by the weighted average number of shares of Class A common stock outstanding during the same period. Shares of Class A common stock issued or redeemed during the period were weighted for the portion of the period in which the shares of Class A common stock were outstanding. The Company did not apply the two-class method because shares of Class B common stock do not participate in earnings or losses of Core & Main. As a result, the shares of Class B common stock are not considered participating securities and are not included in the weighted average shares outstanding for purposes of earnings per share. Net income allocated to holders of non-controlling interests was excluded from net income available to the Class A common stock. There were no preferred dividends and no shares of preferred stock outstanding for the period.

The diluted earnings per share calculation includes the basic weighted average number of shares of Class A common stock outstanding plus the dilutive impact of potential outstanding shares of Class A common stock that would be issued upon exchange of Partnership Interests, together with the retirement of a corresponding number of shares of Class B common stock, under the if-converted method, if dilutive. The treasury stock method is applied to outstanding awards, including unvested Partnership Interests and outstanding stock appreciation rights, restricted stock units and stock options.


	Three Months Ended
Basic earnings per share:		April 28, 2024		April 30, 2023
Net income		$	101	$	133
Net income attributable to non-controlling interests		6		47
Net income available to Class A common stock		95		86
Weighted average shares outstanding		192,194,061		171,597,317
Net income per share		$	0.49	$	0.50
Diluted earnings per share:
Net income available to common shareholders - basic		$	95	$	86
Increase to net income attributable to dilutive instruments		5		35
Net income available to common shareholders - diluted		100		121
Weighted average shares outstanding - basic		192,194,061		171,597,317
Incremental shares of common stock attributable to dilutive instruments		10,421,763		72,119,447
Weighted average shares outstanding - diluted		202,615,824		243,716,764
Net income per share - diluted		$	0.49	$	0.50

11) RELATED PARTIES

The Company has entered into the Tax Receivable Agreements and the Exchange Agreement, dated as of July 22, 2021 (as amended, the “Exchange Agreement”) with related parties, that are discussed in Note 14 to the audited consolidated financial statements in our 2023 Annual Report on Form 10-K. There have been no significant changes to these related party agreements.

12) SUBSEQUENT EVENTS

Management has evaluated events or transactions that may have occurred that would merit recognition or disclosure in the condensed consolidated financial statements.

On May 21, 2024, Core & Main LP amended the terms of the 2028 Senior Term Loan in order to reduce the effective applicable margin on a Term SOFR borrowing under the 2028 Senior Term Loan from 2.60% to 2.00%. The 2028 Senior Term Loan principal balance did not change, still matures on July 27, 2028, requires quarterly principal payments equal to approximately 0.25% of the original principal amount, and remains subject to a Term SOFR “floor” of 0.00%.

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following information should be read in conjunction with the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto of Core & Main, Inc. for the fiscal year ended January 28, 2024 included in our 2023 Annual Report on Form 10-K. The following discussion may contain forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed below and elsewhere in this Quarterly Report on Form 10-Q for a number of important factors, particularly those described under the caption “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Part I, Item 1A of the 2023 Annual Report on Form 10-K.

Overview

Core & Main is a leader in advancing reliable infrastructure with local service, nationwide. As a leading specialized distributor with a focus on water, wastewater, storm drainage and fire protection products, and related services, we provide solutions to municipalities, private water companies and professional contractors across municipal, non-residential and residential end markets, nationwide. Our specialty products and services are used primarily in the maintenance, repair, replacement and new construction of water, wastewater, storm drainage and fire protection infrastructure. We reach customers through a nationwide network of approximately 350 branches across 49 states. Our products include pipes, valves, fittings, storm drainage products, fire protection products, meter products and other products. We complement our core products through additional offerings, including smart meter systems, fusible high-density polyethylene (“fusible HDPE “) piping solutions, specifically engineered treatment plant products, geosynthetics and erosion control products. Our services and capabilities allow for integration with customers and form part of their sourcing and procurement function.

Basis of Presentation

The Company is a holding company and its primary material assets are its direct and indirect ownership interest in Core & Main Holdings, LP, a Delaware limited partnership (“Holdings”) and deferred tax assets associated with this ownership. Holdings has no operations and no material assets of its own other than its indirect ownership interest in Core & Main LP, a Florida limited partnership, the legal entity that conducts the operations of Core & Main. The condensed consolidated financial information of Core & Main, within this Quarterly Report on Form 10-Q, includes the consolidated financial information of Holdings and its subsidiaries. The limited partner interests of Holdings (“Partnership Interests”) not held by Core & Main are reflected as non-controlling interests in the condensed consolidated financial statements.

Fiscal Year

Significant Events During the Three Months Ended April 28, 2024

On February 9, 2024, Core & Main LP amended the terms of the Senior ABL Credit Facility (as defined in Note 6 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q) in order to extend the maturity from July 27, 2026 to February 9, 2029.

On February 9, 2024, Core & Main LP entered into a $750 million senior term loan, which matures on February 9, 2031 (the “2031 Senior Term Loan”). Proceeds of the 2031 Senior Term Loan were used or may be used in the future to, among other things, (a) repay total outstanding borrowings under the Senior ABL Credit Facility, (b) invest in organic growth and productivity initiatives, mergers and acquisitions, share repurchases or other initiatives aligned with Core & Main’s capital allocation strategy and (c) pay related fees, premiums and expenses.

On February 12, 2024, Core & Main LP entered into an interest rate swap that has a starting notional amount of $750 million that increases to $1,500 million on July 27, 2026 through the instrument maturity on July 27, 2028. The instrument is intended to reduce the Company’s exposure to variable interest rates under the senior term loan facilities.

Refer to Note 6 to the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for further discussion of the amendment to the Senior ABL Credit Facility, the 2031 Senior Term Loan and the interest rate swap.

Key Factors Affecting Our Business

End-Markets and General Economic Conditions

Historically, demand for our products has been closely tied to municipal infrastructure spending, non-residential construction and residential construction in the U.S. We estimate that, based on net sales for the fiscal year ended January 28, 2024 (“fiscal 2023”), our exposure by end market was approximately 42% municipal, 38% non-residential and 20% residential. Infrastructure spending and the non-residential and residential construction markets are subject to cyclical market pressures. Municipal demand has been relatively steady over the long term due to the consistent and immediate need to replace broken infrastructure; however, activity levels are subject to the availability of funding for municipal projects. Non-residential and residential construction activities are primarily driven by availability of credit, interest rates, general economic conditions, consumer confidence and other factors that are beyond our control. The length and magnitude of these cycles have varied over time and by market. Cyclicality can also have an impact on the products we procure for our customers or our related services, as further discussed under “—Price Fluctuations” below. Interest rate increases in the fiscal year ended January 29, 2023 (“fiscal 2022”) and fiscal 2023 slowed home buying and new lot development, which was a contributing factor to a decline in the residential end market compared with the prior year. Future changes in interest rates or deviations from expectations of declining rates may contribute to an increase or further decline in residential and non-residential end market volume, respectively.

In November 2021, the Infrastructure Investment and Jobs Act (“IIJA”) was signed into law, which includes $55 billion to invest in water infrastructure across the U.S. In the coming years, including as a result of the IIJA, we expect increased federal infrastructure investment to have a core focus on the upgrade, repair and replacement of municipal waterworks systems and to address demographic shifts and serve the growing population. We believe these dynamics, coupled with expanding municipal budgets, create the backdrop for a favorable funding environment and accelerated investment in projects that will benefit our business.

Seasonality

Our operating results within a fiscal year are typically impacted by seasonality. Colder weather and shorter daylight hours historically have reduced construction, maintenance and repair activity. As a result, net sales are typically lower in our first and fourth fiscal quarters, especially in northern geographic regions. Abnormal levels of precipitation may negatively impact our operating results as it may result in the delay of construction projects. Our operating results may also be adversely affected by hurricanes, which typically occur during our third fiscal quarter. Our cash flows from operating activities are typically lower during the first and second fiscal quarters due to investment in working capital and annual incentive compensation payments and are typically higher during the third and fourth fiscal quarters due to cash inflows associated with receivable collections and reduced inventory purchases.

Price Fluctuations

Our financial performance is impacted by price fluctuations in the cost to procure substantially all the products we sell and our ability to reflect these changes, in a timely manner, in our customer pricing.

The costs to procure the products we sell are historically volatile and subject to fluctuations arising from changes in supply and demand, national and international economic conditions, labor and material costs, competition, market speculation, government regulation, weather events, trade policies and periodic delays in the delivery of our products. If we are able to pass through price increases to our customers, our net sales will increase; conversely, during periods of deflation, our customer pricing may decrease to remain competitive, resulting in decreased net sales. During fiscal 2022 and the fiscal year ended January 29, 2022 (“fiscal 2021”), we experienced supply chain disruption that contributed to significant price inflation and product surcharges with respect to certain products we sell. The supply chain disruption was due to several factors, including, but not limited to, unpredictable lead times and delays from our suppliers, labor availability, global logistics and the availability of raw materials. In fiscal 2023, we saw improvements in the supply chain and more predictable lead times for certain products, but for other products the supply chain remained constrained. This led to price stability in fiscal 2023 compared to the price inflation we experienced during fiscal 2022 and fiscal 2021. Additional supply chain disruptions may result in increases in product costs which we may not be able to pass on to our customers, loss of sales due to lack of product availability or potential customer claims from the inability to provide products in accordance with contractual terms. Greater product availability from supply chain improvements may lead to increased competition that may result in price and volume declines. We continue to proactively monitor our supply chain and the resulting price impacts.

We are also exposed to fluctuations in costs for petroleum as we distribute a substantial portion of our products by truck. In addition, we are exposed to fluctuations in prices for imported products due to logistical challenges and changes in labor, fuel, shipping container and other importation-related costs. We may also face price fluctuations on other products due to constrained labor availability and manufacturing capacity of our suppliers. Our ability to reflect these changes, in a timely manner, in our customer pricing may impact our financial performance.

Interest Rates

Certain of our indebtedness, including borrowings under the Senior Term Loan Credit Facility (as defined in Note 6 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q) and the Senior ABL Credit Facility are subject to variable rates of interest and expose us to interest rate risk. The Senior Term Loan Credit Facility and the Senior ABL Credit Facility each bear interest based on term secured overnight financing rate (“Term SOFR”). If interest rates increase, our debt service obligations on our variable-rate indebtedness will increase and our net income would decrease, even though the amount borrowed under the facilities remains the same. As of April 28, 2024, we had $2,449 million of outstanding variable-rate debt. We seek to mitigate our exposure to interest rate volatility through the entry into interest rate swap instruments, such as our interest rate swap, associated with borrowings under the Senior Term Loan Credit Facility, which effectively converts $900 million of our variable rate debt to fixed rate debt, with notional amount decreases to $800 million on July 27, 2024, and $700 million on July 27, 2025 through the instrument maturity on July 27, 2026. On February 12, 2024, Core & Main LP entered into an additional interest rate swap, associated with borrowings under the Senior Term Loan Credit Facility, that has a starting notional amount of $750 million that increases to $1,500 million on July 27, 2026 through the instrument maturity on July 27, 2028, which effectively converts our variable rate debt to fixed rate debt. Despite these efforts, unfavorable movement in interest rates may further result in higher interest expense and cash payments.

Acquisitions

In addition to our organic growth strategy, we opportunistically pursue strategic asset and business acquisitions to grow our business. Below is a summary of the acquisitions that closed during the three months ended April 28, 2024 (the “Fiscal 2024 Acquisitions”) and the three months ended April 30, 2023 (the "Fiscal 2023 Acquisitions") with an aggregate transaction value of $585 million and $72 million, subject to working capital adjustments, respectively.

Product Lines

Closing Date

Fiscal 2024

NW Geosynthetics Inc. (“ACF West”)

Storm Drainage

April 2024

DKC Group Holdings, LLC (“Dana Kepner”)

Pipes, Values & Fittings; Storm Drainage; Meter products

March 2024

Eastern Supply Inc. (“Eastern Supply”)

Storm Drainage

February 2024

Fiscal 2023

Midwest Pipe Supply Inc. (“Midwest Pipe”)

Pipes, Valves & Fittings; Storm Drainage

April 2023

UPSCO, Inc. (“UPSCO”)

Pipes, Valves & Fittings; Meter products

April 2023

Landscape & Construction Supplies LLC (“LCS”)

Storm Drainage

March 2023

As we integrate these and other acquisitions into our existing operations, we may not be able to identify the specific financial statement impacts associated with these acquisitions. There can be no assurance that the anticipated benefits of the acquisitions will be realized on the timeline we expect, or at all.

Key Business Metrics

Net Sales

We generate net sales primarily from the sale of water, wastewater, storm drainage and fire protection products and the provision of related services to approximately 60,000 customers, as of January 28, 2024, including municipalities, private water companies and professional contractors. We recognize sales, net of sales tax, customer incentives, returns and discounts. Net sales fluctuate as a result of changes in product costs as we seek to reflect these changes in our customer pricing in a timely manner. This will increase net sales if we are able to pass along price increases and decrease net sales if we are required to reduce our customer prices as a result of competitive dynamics.

We categorize our net sales into pipes, valves & fittings, storm drainage products, fire protection products and meter products:

•Pipe, valves, hydrants, fittings include these products and other complementary products and services. Pipe includes PVC, ductile iron, fusible HDPE and copper tubing.

•Storm drainage products primarily include corrugated piping systems, retention basins, manholes, grates, geosynthetics, erosion control and other related products.

•Fire protection products primarily include fire protection pipe, sprinkler heads and devices as well as custom fabrication services.

•Meter products primarily include smart meter products, meter sets, meter accessories, installation, software and other services.

Gross Profit

Gross profit represents the difference between the product cost inclusive of material costs from suppliers (net of earned rebates and discounts and including the cost of inbound freight), labor and overhead costs and depreciation and the net sale price to our customers. Gross profit may be impacted by the time between changes in supplier costs, tariffs and changes in our customer pricing. Gross profit may not be comparable to those of other companies, as other companies may include all of the costs related to their distribution network in cost of sales.

Operating Expenses

Operating expenses are primarily comprised of selling, general and administrative costs, which include personnel expenses (salaries, wages, incentive compensation, associate benefits and payroll taxes), rent, insurance, utilities, professional fees, outbound freight, fuel and repair and maintenance.

Net Income

Net income represents net sales less cost of sales, operating expenses, depreciation and amortization, interest expense, other expense and the provision for income taxes.

Net Income Attributable to Core & Main, Inc.

Net income attributable to Core & Main, Inc. represents net income less income attributable to non-controlling interests. Non-controlling interests represent owners of Partnership Interests of Holdings other than Core & Main.

Adjusted EBITDA

We define Adjusted EBITDA as EBITDA further adjusted for certain items management believes are not reflective of the underlying operations of our business, including but not limited to (a) loss on debt modification and extinguishment, (b) equity-based compensation, (c) expenses associated with the public offerings and (d) expenses associated with acquisition activities. Adjusted EBITDA includes amounts otherwise attributable to non-controlling interests as we manage the consolidated Company and evaluate operating performance in a similar manner. We use Adjusted EBITDA to assess the operating results and effectiveness of our business. See “—Non-GAAP Financial Measures” below for further discussion of Adjusted EBITDA and a reconciliation to net income or net income attributable to Core & Main, Inc., the most directly comparable measure under U.S. generally accepted accounting principles (“GAAP”), as applicable.

Earnings Per Share

Earnings per share represents the Class A common stock basic and diluted earnings per share. For a further description of basic and diluted earnings per share, refer to Note 10 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Results of Operations

Three Months Ended April 28, 2024 Compared with Three Months Ended April 30, 2023

Amounts in millions (except per share data)


	Three Months Ended
	April 28, 2024		April 30, 2023

Net sales	$	1,741	$	1,574
Cost of sales	1,273		1,135
Gross profit	468		439
Operating expenses:
Selling, general and administrative	257		223
Depreciation and amortization	43		35
Total operating expenses	300		258
Operating income	168		181
Interest expense	34		17

Income before provision for income taxes	134		164
Provision for income taxes	33		31
Net income	101		133
Less: net income attributable to non-controlling interests	6		47
Net income attributable to Core & Main, Inc.	$	95	$	86
Earnings per share:
Basic	$	0.49	$	0.50
Diluted	$	0.49	$	0.50
Non-GAAP Financial Data:
Adjusted EBITDA	$	217	$	220

Net Sales

Net sales for the three months ended April 28, 2024 increased $167 million, or 10.6%, to $1,741 million compared with $1,574 million for the three months ended April 30, 2023. The increase in net sales was primarily attributable to an increase from acquisitions and slight improvements in our end-markets. The net sales for pipes, valves & fittings and storm drainage increased due to acquisitions and slight improvements in our end-markets. Net sales for fire protection products declined due to lower selling prices partially offset by acquisitions. Net sales of meter products benefited from higher volumes due to an increasing adoption of smart meter technology by municipalities, increased product availability, acquisitions and higher selling prices.


	Three Months Ended
	April 28, 2024		April 30, 2023		Percentage Change

Pipes, valves & fittings products	$	1,169	$	1,074	8.8	%
Storm drainage products	253		215		17.7	%
Fire protection products	167		169		(1.2)	%
Meter products	152		116		31.0	%
Total net sales	$	1,741	$	1,574

Gross Profit

Gross profit for the three months ended April 28, 2024 increased $29 million, or 6.6%, to $468 million compared with $439 million for the three months ended April 30, 2023. Gross profit increased due to increased net sales partially offset by a decrease in gross profit as a percentage of net sales. Gross profit as a percentage of net sales for the three months ended April 28, 2024 was 26.9% compared with 27.9% for the three months ended April 30, 2023. The overall decrease in gross profit as a percentage of net sales was primarily attributable to larger prior year benefits from strategic inventory investments during an inflationary environment partially offset by execution of our gross margin initiatives and accretive acquisitions.

Selling, General and Administrative (“SG&A”) Expenses

SG&A expenses for the three months ended April 28, 2024 increased $34 million, or 15.2%, to $257 million compared with $223 million during the three months ended April 30, 2023. The increase was primarily attributable to an increase of $22 million in personnel expenses along with higher facility and other distribution costs related to acquisitions and inflation. SG&A expenses as a percentage of net sales were 14.8% for the three months ended April 28, 2024 compared with 14.2% for the three months ended April 30, 2023. The increase was primarily attributable to investments in growth, inflationary cost impacts and acquisitions.

Depreciation and Amortization (“D&A”) Expense

D&A expense was $43 million for the three months ended April 28, 2024 compared with $35 million for the three months ended April 30, 2023. D&A expense increased due to recent acquisitions.

Operating Income

Operating income for the three months ended April 28, 2024 decreased $13 million, or 7.2%, to $168 million compared with $181 million during the three months ended April 30, 2023. The decrease in operating income was attributable to higher SG&A and amortization expenses partially offset by higher gross profit.

Interest Expense

Interest expense was $34 million for the three months ended April 28, 2024 compared with $17 million for the three months ended April 30, 2023. The increase was primarily attributable to borrowings on the 2031 Senior Term Loan, increased borrowings under the Senior ABL Credit Facility, and an increase in interest rates on our variable-rate debt.

Provision for Income Taxes

The provision for income taxes for the three months ended April 28, 2024 increased $2 million, or 6.5%, to $33 million compared with $31 million for the three months ended April 30, 2023. For the three months ended April 28, 2024 and April 30, 2023, our effective tax rate was 24.6% and 18.9%, respectively. The effective tax rate for each period reflects only the portion of net income that is attributable to taxable entities. The increase in the effective tax rate was attributable to a substantial decrease in the non-controlling interest ownership that increased the allocation of net income to taxable entities.

Net Income

Net income for the three months ended April 28, 2024 decreased $32 million, or 24.1% to $101 million compared with $133 million for the three months ended April 30, 2023. The decrease in net income was primarily attributable to a decrease in operating income resulting from an increase in interest and operating expenses.

Net Income Attributable to Non-controlling Interests

Net income attributable to non-controlling interests for the three months ended April 28, 2024 decreased $41 million, or 87.2%, to $6 million compared with $47 million for the three months ended April 30, 2023. The decrease was attributable to substantial exchanges of Partnership Interests by non-controlling interest holders and a decline in net income.

Net Income Attributable to Core & Main, Inc.

Net income attributable to Core & Main, Inc. for the three months ended April 28, 2024 increased $9 million, or 10.5%, to $95 million compared with $86 million for the three months ended April 30, 2023. The increase was primarily attributable to a decreased allocation to non-controlling interest holders following exchanges of Partnership Interests partially offset by a decline in net income.

Earnings Per Share

The Class A common stock basic and diluted earnings per share for the three months ended April 28, 2024 both decreased 2.0% to $0.49 compared with $0.50 for the three months ended April 30, 2023. The decrease in basic earnings per share was attributable to higher Class A share counts from exchanges of Partnership Interests partially offset by an increase in net income attributable to Core & Main, Inc. Diluted earnings per share decreased due to a decline in net income partially offset by lower share counts following the share repurchase transactions executed throughout fiscal 2023.

Adjusted EBITDA

Adjusted EBITDA for the three months ended April 28, 2024 decreased $3 million, or 1.4%, to $217 million compared with $220 million for the three months ended April 30, 2023. The decrease in Adjusted EBITDA was primarily attributable to higher SG&A expenses partially offset by higher gross profit. For a reconciliation of Adjusted EBITDA to net income or net income attributable to Core & Main, Inc., the most comparable GAAP financial metric, as applicable, see “—Non-GAAP Financial Measures.”

Liquidity and Capital Resources

Historically, we have financed our liquidity requirements through cash flows from operating activities, borrowings under our credit facilities, issuances of equity and debt securities and working capital management activities. Our principal historical liquidity requirements have been for working capital, capital expenditures, acquisitions, servicing indebtedness and the Repurchase Transactions.

As of April 28, 2024, our cash and cash equivalents totaled $30 million. We maintain our cash deposits according to a banking policy that requires diversification across a variety of highly-rated financial institutions. However, this could result in a concentration of cash and cash equivalents across these financial institutions in excess of Federal Deposit Insurance Corporation-insured limits.

As of April 28, 2024, we had $241 million outstanding borrowings on our Senior ABL Credit Facility, which provides for borrowings of up to $1,250 million, subject to borrowing base availability. As of April 28, 2024, after giving effect to approximately $16 million of letters of credit issued under the Senior ABL Credit Facility, Core & Main LP would have been able to borrow approximately $993 million under the Senior ABL Credit Facility, subject to borrowing base availability. Our short term debt obligations of $23 million are related to quarterly amortization principal payments on the Senior Term Loan Credit Facility.

In fiscal 2024, the Company had a financing cash outflow related to the payment of $11 million under the Tax Receivable Agreements. The annual payments under the Tax Receivable Agreements are expected to increase as a result of exchanges, including those exchanges made as part of the secondary offerings completed in fiscal 2023. Payments under the Tax Receivable Agreements are only required to be made to the extent that we realize or are deemed to have realized the benefit of the corresponding tax deductions to reduce payments to federal, state and local taxing authorities. These payments are in an amount that represents 85% of the reduction in payments to federal, state and local taxing authorities. As such, the cash savings from the incremental tax deductions are expected to exceed the payments under the Tax Receivable Agreements over the life of these arrangements. Based on the anticipated filing date of income tax returns and contractual payment terms in the Tax Receivable Agreements, we expect these payments to occur two fiscal years after we utilize the corresponding tax deductions.

Further exchanges of Partnership Interest by Management Feeder will result in additional tax deductions to us and require additional payables pursuant to Tax Receivable Agreements. The actual amount and timing of the additional payments under the Tax Receivable Agreements will vary depending upon a number of factors as discussed further in Note 7 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

In addition to making distributions to Core & Main, Inc. to fund tax obligations and payments under the Tax Receivable Agreements, in accordance with the Partnership Agreement, Holdings also makes distributions to Management Feeder representing the non-controlling interests of Core & Main, Inc. to fund their income tax obligations with various taxing authorities. The amount of these payments are dependent upon various factors, including the amount of taxable income allocated to them from Holdings, changes in the ownership percentage of the non-controlling interest holders, changes in tax rates and the timing of distributions relative to the corresponding tax year. Tax distributions to non-controlling interest holders were $4 million for the three months ended April 28, 2024. Further exchanges by Management Feeder may result in lower tax distributions subject to any changes to income before provision to income taxes.

We believe that our current sources of liquidity, which include cash generated from operations, existing cash and cash equivalents and available borrowing capacity under the Senior ABL Credit Facility, will be sufficient to meet our working capital, capital expenditures and other cash commitments, including obligations relating to our indebtedness and the Tax Receivable Agreements, over the next 12 months, at minimum. We have based these estimates on assumptions that may prove to be wrong, and we could utilize our available capital resources sooner than we expect. Our growth strategy contemplates future acquisitions for which we will need sufficient access to capital. To finance future acquisitions, particularly larger acquisitions, we may issue additional equity or incur additional indebtedness. Any such additional indebtedness would increase our debt leverage. See “Risk Factors” in Part I, Item 1A of the 2023 Annual Report on Form 10-K.

Additionally, we continuously evaluate our approach to our capital allocation, which may include acquisitions, greenfields, debt reduction (including through open market debt repurchases, negotiated repurchases, other retirements of outstanding debt and opportunistic refinancing of debt), stock repurchases, dividends or other distributions. We may continue to return capital to our shareholders through share repurchases and/or dividends. The execution of these, and other, capital allocation activities may be at the discretion of, and subject to the approval by, our board of directors and will depend on our financial condition, earnings, liquidity and capital requirements, market conditions, level of indebtedness, contractual restrictions, compliance with our debt covenants, restrictions imposed by applicable law, general business conditions and any other factors that our board of directors deems relevant in making any such determination. Therefore, there can be no assurance that we will engage in any or all of these actions or to what amount of capital we will allocate to each option.

The execution of certain initiatives under our capital allocation policy may require distributions by Holdings and Core & Main LP. These entities’ ability to make distributions may be limited as a practical matter by our growth plans as well as Core & Main LP’s Senior Term Loan Credit Facility and Senior ABL Credit Facility. The Senior Term Loan Credit Facility may require accelerated repayment based upon cash flows generated in excess of operating and investing requirements when Core & Main LP’s net total leverage ratio (as defined in the agreement governing the Senior Term Loan Credit Facility) is greater than or equal to 3.25. In addition, the Senior ABL Credit Facility requires us to comply with a consolidated fixed charge coverage ratio of greater than or equal to 1.00 when availability is less than 10.0% of the lesser of (i) the then applicable borrowing base and (ii) the then aggregate effective commitments under the Senior ABL Credit Facility. Substantially all of Core & Main LP’s assets secure the Senior Term Loan Credit Facility and the Senior ABL Credit Facility.

Information about our cash flows, by category, is presented in the Condensed Consolidated Statements of Cash Flows and is summarized as follows:


	Three Months Ended
	April 28, 2024		April 30, 2023

Cash flows provided by operating activities	$	78	$	120
Cash flows used in investing activities	(574)		(74)
Cash flows provided by (used in) financing activities	525		(222)
Increase (decrease) in cash and cash equivalents	$	29	$	(176)

Operating Activities

Net cash provided by operating activities was $78 million for the three months ended April 28, 2024 compared with $120 million for the three months ended April 30, 2023. The $42 million decrease in cash provided by operating activities was primarily driven by higher income tax payments due to higher taxable income of Core & Main, Inc. following exchanges of Partnership Interests throughout fiscal 2023, increased interest payments and more typical investment in working capital in the three months ended April 28, 2024.

Investing Activities

Net cash used in investing activities increased by $500 million to $574 million for the three months ended April 28, 2024 compared with $74 million for the three months ended April 30, 2023, primarily attributable to a $500 million increase in cash outflows for acquisitions, primarily due to the Dana Kepner acquisition in fiscal 2024.

Financing Activities

Net cash provided by financing activities was $525 million for the three months ended April 28, 2024 compared with net cash used in financing activities of $222 million for the three months ended April 30, 2023. The change of $747 million was primarily attributed to the $750 million issuance of the 2031 Senior Term Loan, prior year cash outflows of $332 million for the Repurchase Transactions (as defined in Note 1 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q), and $6 million reduction in distributions to non-controlling interest holders during fiscal 2024. These factors were partially offset by $319 million decrease in net borrowings on the Senior ABL Credit Facility activity and a $6 million increase in payments pursuant to the Tax Receivable Agreements during fiscal 2024.

Financing

As of April 28, 2024, our debt obligations (in millions) consist of the following:

Aggregate Principal/Borrowing Capacity

Maturity Date

Interest

2028 Senior Term Loan(1)

1,459

July 27, 2028

(i) Term SOFR plus, in each case, an effective applicable margin of 2.60%, or (ii) the base rate (described in Note 6 included elsewhere in this Quarterly Report on Form 10-Q).

The weighted average interest rate, excluding the effects of the interest rate swaps, was 7.97% as of April 28, 2024.

2031 Senior Term Loan

749

February 9, 2031

(i) Term SOFR plus, in each case, an applicable margin of 2.25%, or (ii) the base rate (described elsewhere in this Form 10-Q).

The weighted average interest rate, excluding the effects of the interest rate swaps, was 7.56% as of April 28, 2024.

Senior ABL Credit Facility(2)

1,250

February 9, 2029

Term SOFR rate plus an applicable margin ranging from 1.25% to 1.75%, or an alternate base rate plus an applicable margin ranging from 0.25% to 0.75%, depending on the borrowing capacity under the Senior ABL Credit Facility.

Interest Rate Swap(3)

900

July 27, 2026

Effective fixed rate of 3.293%, based upon the 0.693% fixed rate plus an applicable margin of 2.60% associated with the 2028 Senior Term Loan.

Interest Rate Swap(4)

750

July 27, 2028

Effective fixed rate of 6.163%, based upon the 3.913% fixed rate plus an applicable margin of 2.25% associated with the 2031 Senior Term Loan.

(1)The 2028 Senior Term Loan was amended on May 21, 2024 to reduce the effective applicable margin on a Term SOFR borrowing from 2.60% to 2.00%.

(2)Aggregate amount of commitments under the asset-based revolving credit facility of $1,250 million overall, subject to borrowing base availability. There were $241 million outstanding under the Senior ABL Credit Facility as of April 28, 2024.

(3)Notional amount of $900 million as of April 28, 2024. The notional amount decreases to $800 million on July 27, 2024 and $700 million on July 27, 2025 through the instrument maturity on July 27, 2026.

(4)Interest rate swap entered into on February 12, 2024 for a notional amount of $750 million. The notional amount increases to $1,500 million on July 27, 2026 through the instrument maturity on July 27, 2028.

Refer to Note 6 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for a description of our debt obligations and the timing of future principal and interest payments including impacts from our interest rate swap.

Purchase Obligations

As of April 28, 2024, the Company had agreements in place with various suppliers to purchase goods and services, primarily inventory, in the aggregate amount of $1,157 million. These purchase obligations are generally cancellable, but the Company foresees no intent to cancel. Payments are generally expected to be made during fiscal 2024 and the fiscal year ended February 1, 2026 for these obligations.

Non-GAAP Financial Measures

In addition to providing results that are determined in accordance with GAAP, we present EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. These measures are not considered measures of financial performance or liquidity under GAAP and the items excluded therefrom are significant components in understanding and assessing our financial performance or liquidity. These measures should not be considered in isolation or as alternatives to GAAP measures such as net income or net income attributable to Core & Main, Inc., as applicable, cash provided by or used in operating, investing or financing activities or other financial statement data presented in our financial statements as an indicator of our financial performance or liquidity.

We define EBITDA as net income, or net income attributable to Core & Main, Inc., as applicable, adjusted for non-controlling interests, depreciation and amortization, provision for income taxes and interest expense. We define Adjusted EBITDA as EBITDA as further adjusted for certain items management believes are not reflective of the underlying operations of our business, including but not limited to (a) loss on debt modification and extinguishment, (b) equity-based compensation, (c) expenses associated with the initial public offering and subsequent secondary offerings and (d) expenses associated with acquisition activities. Net income attributable to Core & Main, Inc. is the most directly comparable GAAP measure to EBITDA and Adjusted EBITDA.

We use EBITDA and Adjusted EBITDA to assess the operating results and effectiveness and efficiency of our business. Adjusted EBITDA includes amounts otherwise attributable to non-controlling interests as we manage the consolidated Company and evaluate operating performance in a similar manner. We present these non-GAAP financial measures because we believe that investors consider them to be important supplemental measures of performance, and we believe that these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Non-GAAP financial measures as reported by us may not be comparable to similarly titled metrics reported by other companies and may not be calculated in the same manner. These measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. For example, EBITDA and Adjusted EBITDA:

• do not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on debt;

• do not reflect income tax expenses, the cash requirements to pay taxes or related distributions;

• do not reflect cash requirements to replace in the future any assets being depreciated and amortized; and

• exclude certain transactions or expenses as allowed by the various agreements governing our indebtedness.

In evaluating Adjusted EBITDA, you should be aware that, in the future, we may incur expenses similar to those eliminated in this presentation.

The following table sets forth a reconciliation of net income or net income attributable to Core & Main, Inc. to EBITDA and Adjusted EBITDA for the periods presented:


	Three Months Ended
		April 28, 2024		April 30, 2023
Net income attributable to Core & Main, Inc.		$	95	$	86
Plus: net income attributable to non-controlling interest		6		47
Net income		101		133
Depreciation and amortization (1)		44		36
Provision for income taxes		33		31
Interest expense		34		17
EBITDA		$	212	$	217

Equity-based compensation		3		2
Acquisition expenses (2)		2		—
Offering expenses (3)		—		1
Adjusted EBITDA		$	217	$	220

(1)Includes depreciation of certain assets which are reflected in “cost of sales” in our Statement of Operations.

(2)Represents expenses associated with acquisition activities, including transaction costs, post-acquisition employee retention bonuses, severance payments and expense recognition of purchase accounting fair value adjustments (excluding amortization).

(3)Represents costs related to secondary offerings reflected in SG&A expenses in our Statement of Operations.

Recently Issued and Adopted Accounting Pronouncements and Accounting Pronouncements Issued But Not Yet Adopted

Refer to Note 2 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Critical Accounting Policies and Estimates

A summary of our significant accounting policies are discussed in Note 2 to the audited consolidated financial statements in our 2023 Annual Report on Form 10-K. The preparation of condensed consolidated financial statements requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Our estimates and assumptions are based on historical experiences and changes in the business environment. However, actual results may differ from estimates under different conditions, sometimes materially. Critical accounting policies and estimates are defined as those that are both most important to the portrayal of our financial condition and results of operations and require management judgment. There have been no significant changes to these policies which have had a material impact on the Company’s interim unaudited condensed consolidated financial statements and related notes during three months ended April 28, 2024.

Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as of April 28, 2024.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

In the normal course of conducting business, we are exposed to certain risks associated with potential changes in market conditions. These risks include fluctuations in interest rates and prices, including price fluctuations related to substantially all of our products.

Interest Rate Risk

Our credit facilities bear interest at a floating rate. The Senior Term Loan Credit Facility and the Senior ABL Credit Facility bear interest generally equal to Term SOFR plus an applicable margin. As a result, we are exposed to fluctuations in interest rates to the extent of our net borrowings under the Senior Term Loan Credit Facility and the Senior ABL Credit Facility. As of April 28, 2024, our net borrowings under the Senior Term Loan Credit Facility and the Senior ABL Credit Facility were $2,449 million. As such, excluding the impact of any interest rate swap, each one percentage point change in interest rates would result in an approximately $22 million change in the annual interest expense on the Senior Term Loan Credit Facility. As of April 28, 2024, assuming availability under our Senior ABL Credit Facility was fully utilized, each one percentage point change in interest rates would result in an approximately $12 million change in annual interest expense. See “Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations—Key Factors Affecting Our Business—Interest Rates.”

Credit Risk

We are exposed to credit risk on accounts receivable balances. This risk is mitigated due to our large, diverse customer base. In fiscal 2023, our 50 largest customers accounted for approximately 12% of our net sales, with our largest customer accounting for less than 1% of net sales. We maintain provisions for potential credit losses and such losses to date have normally been within our expectations. We evaluate the solvency of our customers on an ongoing basis to determine if additional allowances for doubtful accounts receivable need to be recorded. We have historically not been exposed to a material amount of uncollectible receivable balances.

Price Risk

We are exposed to price fluctuations in the cost to procure substantially all the products we sell and our ability to reflect these changes, in a timely manner, in our customer pricing. Our operating performance may be affected by both upward and downward price fluctuations. We have a limited ability to control the timing and amount of changes in the cost to procure our products. We seek to recover increases in our product costs by passing product cost increases on to our customers. Conversely, decreases in our product costs can correspondingly lower the price levels of the products we sell in order to remain competitive in our markets. Changes to product costs may lead to a risk of a reduction to our margins. We seek to minimize this risk through strategic inventory investments ahead of announced price increases, the execution of our gross margin initiatives and accretive acquisitions. We are also exposed to fluctuations in petroleum costs as we deliver a substantial portion of the products we sell by truck and fluctuations in prices for imported products due to logistical challenges. We seek to minimize the effects of changing prices through economies of purchasing, inventory management based on the predictability of product lead teams and recovering product costs by passing cost increases on to customers. Such price fluctuations have from time to time produced volatility in our financial performance and could do so in the future.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our periodic and current reports under the Exchange Act that we file with the U.S. Securities and Exchange Commission (the “SEC”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), as appropriate, to allow timely decisions regarding required disclosure. Our management, with the participation of our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on that evaluation, our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer) concluded that, as of April 28, 2024, our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this Quarterly Report on Form 10-Q relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Limitations on Effectiveness of Controls and Procedures

Our management, including our Chief Executive Officer and Chief Financial Officer, believes that our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives and are effective at the reasonable assurance level. However, our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost–effective control system, misstatements due to error or fraud may occur and not be detected.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently party to any material legal proceedings. Nevertheless, we are from time to time involved in litigation incidental to the ordinary conduct of our business, including personal injury, workers’ compensation and business operations. Regardless of the outcome, litigation can have an adverse impact on us because of defense and settlement costs, diversion of management resources and other factors.

Like other companies in our industry, we have been subject to personal injury and property damage claims arising from the types of products that we distribute. As a distributor in this industry, we face an inherent risk of exposure to product liability claims in the event that the use of the products we have distributed in the past or may in the future distribute is alleged to have resulted in economic loss, personal injury or property damage or violated environmental, health or safety or other laws. Such product liability claims in the past have included, and may in the future include, allegations of defects in manufacturing, defects in design, a failure to warn of dangers inherent in the product, negligence, strict liability or a breach of warranties. In particular, we have been and continue to be a defendant in asbestos-related litigation matters. See Item 1A. “Risk Factors—Risks Related to Our Business—The nature of our business exposes us to product liability, construction defect and warranty claims and other litigation and legal proceedings” in our Fiscal 2023 Annual Report on Form 10-K.

Item 1A. Risk Factors

There have been no material changes from the risk factors disclosed in Part I, Item1A "Risk Factors” in our Fiscal 2023 Annual Report on Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

a. Sales of Unregistered Securities

None.

b. Use of Proceeds from Public Offering of Common Stock

None.

c. Issuer Purchases of Equity Securities

The following is a summary of our repurchases of shares of Class A common stock during the three months ended April 28, 2024:


Period	Total Number of Shares (or Units) Purchased	Average Price Paid per Share (or Unit)		Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs	Maximum Number (or Approximate Dollar Value) or Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
January 29 - February 29 (1)	518	$	41.31	N/A	N/A
March 1 - March 31 (1)	38,393	48.97		N/A	N/A
April 1 - April 28 (1)	16,764	58.94		N/A	N/A
	55,675	$	51.90	—	—

(1) Reflects repurchases by the Company of shares of our Class A common stock pursuant to employee tax withholding obligations and strike price settlement upon exercise of unit appreciation rights and vesting of restricted stock units pursuant to terms of the Company’s 2021 Omnibus Equity Incentive Plan.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Item 408(a) of Regulation S-K requires the Company to disclose whether any of its directors or officers have adopted or terminated (i) any trading arrangement that is intended to satisfy the affirmative defense conditions of Rule 10b5-1(c); and/or (ii) any written trading arrangement that meets the requirements of a “non-Rule 10b5-1 trading arrangement” as defined in Item 408(c) of Regulation S-K. During the quarter ended April 28, 2024, the following activity occurred requiring disclosure under Item 408(a) of Regulation S-K.

The Schaller Family GST Trust DTD 06/12/2020, affiliated with John R. Schaller, President, adopted a new trading arrangement on April 2, 2024 providing for the sale of up to 200,000 aggregate shares of the Company’s Class A common stock between July 2, 2024 and January 2, 2025.

The Irrevocable Trust FBO D. G. Gipson, affiliated with Dennis G. Gipson, Director, adopted a new trading arrangement on April 1, 2024, providing for the sale of up to 25,000 aggregate shares of the Company’s Class A common stock between July 1, 2024, and January 2, 2025.

Bradford A. Cowles, President, adopted a new trading arrangement on March 28, 2024 providing for the sale of up to 100,000 aggregate shares of the Company’s Class A common stock between June 27, 2024 and December 27 2024.

The James G. Castellano 2021 Family Trust, affiliated with James G. Castellano, Director, adopted a new trading arrangement on March 28, 2024 providing for the sale of up to 25,000 aggregate shares of the Company’s Class A common stock between June 27, 2024 and December 27 2024.

Each of the above trading arrangements is intended to satisfy the affirmative defense of Rule 10b5-1(c) under the Exchange Act and the Company’s Policy on Trading in Securities.

Item 6. Exhibits


Exhibit Number						Description

10.1						Third Amendment to the Term Loan Credit Agreement, dated as of February 9, 2024, by and among Core & Main LP, the several banks and other financial institutions party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent (incorporated by reference to Exhibit 10.1 to Core & Main’s Current Report on Form 8-K filed February 13, 2024).

10.2						Amendment No. 5 to the ABL Credit Agreement, dated as of February 9, 2024, by and among Core & Main LP, the several banks and other financial institutions party thereto and Citibank, N.A., as administrative agent and collateral agent (incorporated by reference to Exhibit 10.2 to Core & Main’s Current Report on Form 8-K filed February 13, 2024.

10.3						Fourth Amendment to the Term Loan Credit Agreement, dated as of May 21, 2024, by and among Core & Main LP, the several banks and other financial institutions party thereto and JPMorgan Chase Bank, N.A., as administrative agent and collateral agent. (incorporated by reference to Exhibit 10.1 to Core & Main’s Current Report on Form 8-K filed May 23, 2024).

31.1						Certification by Stephen O. LeClair, Core & Main’s Principal Executive Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

31.2						Certification by Mark R. Witkowski, Core & Main’s Principal Financial Officer, pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

32.1						Certification by Stephen O. LeClair, Core & Main’s Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

32.2						Certification by Mark R. Witkowski, Core & Main’s Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

101.INS						Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.*

101.SCH						Inline XBRL Taxonomy Extension Schema Document.*

101.CAL						Inline XBRL Taxonomy Extension Calculation Linkbase Document.*

101.DEF						Inline XBRL Taxonomy Extension Definition Linkbase Document.*

101.LAB						Inline XBRL Taxonomy Extension Label Linkbase Document.*

101.PRE						Inline XBRL Taxonomy Extension Presentation Linkbase Document.*

104						Cover Page Interactive Data File (embedded within the Inline XBRL document).*

* Filed herewith.

** Furnished herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


Date: June 4, 2024	CORE & MAIN, INC.

	By:	/s/ Stephen O. LeClair
		Name: Stephen O. LeClair
		Title: Chair of the Board, Chief Executive Officer
		(Principal Executive Officer)

	By:	/s/ Mark R. Witkowski
		Name: Mark R. Witkowski
		Title: Chief Financial Officer
		(Principal Financial Officer)

Exhibit 31.1

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Stephen O. LeClair, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Core & Main, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d- 15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date: June 4, 2024			/s/ Stephen O. LeClair
			Stephen O. LeClair
			Chief Executive Officer and Chair of the Board
			(Principal Executive Officer)

Exhibit 31.2

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark R. Witkowski, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Core & Main, Inc.;

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date: June 4, 2024			/s/ Mark R. Witkowski
			Mark R. Witkowski
			Chief Financial Officer
			(Principal Financial Officer)

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Core & Main, Inc. (the “Company”) on Form 10-Q for the quarter ended April 28, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Stephen O. LeClair, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: June 4, 2024			/s/ Stephen O. LeClair
			Stephen O. LeClair
			Chief Executive Officer and Chair of the Board
			(Principal Executive Officer)

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Core & Main, Inc. (the “Company”) on Form 10-Q for the quarter ended April 28, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark R. Witkowski, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: June 4, 2024			/s/ Mark R. Witkowski
			Mark R. Witkowski
			Chief Financial Officer
			(Principal Financial Officer)

Cover - shares	3 Months Ended
Cover - shares	Apr. 28, 2024	May 31, 2024
Entity Information [Line Items]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Apr. 28, 2024
Document Transition Report	false
Entity File Number	001-40650
Entity Registrant Name	Core & Main, Inc.
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	86-3149194
Entity Address, Address Line One	1830 Craig Park Court
Entity Address, City or Town	St. Louis
Entity Address, State or Province	MO
Entity Address, Postal Zip Code	63146
City Area Code	314
Local Phone Number	432-4700
Title of 12(b) Security	Class A common stock, par value $0.01 per share
Trading Symbol	CNM
Security Exchange Name	NYSE
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Central Index Key	0001856525
Current Fiscal Year End Date	--02-05
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q1
Amendment Flag	false
Class A Common Stock
Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		192,918,657
Class B Common Stock
Entity Information [Line Items]
Entity Common Stock, Shares Outstanding		8,540,566

Condensed Consolidated Balance Sheets - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Current assets:
Cash and cash equivalents	$ 30	$ 1
Receivables, net of allowance for credit losses of $13 and $12, respectively	1,200	973
Inventories	945	766
Prepaid expenses and other current assets	48	33
Total current assets	2,223	1,773
Property, plant and equipment, net	160	151
Operating lease right-of-use assets	206	192
Intangible assets, net	971	784
Goodwill	1,845	1,561
Deferred Income Tax Assets, Net	546	542
Other assets	90	66
Total assets	6,041	5,069
Current liabilities:
Current maturities of long-term debt	23	15
Accounts payable	777	504
Accrued compensation and benefits	68	106
Current operating lease liabilities	61	55
Other current liabilities	109	94
Total current liabilities	1,038	774
Long-term debt	2,401	1,863
Non-current operating lease liabilities	145	138
Deferred income taxes	92	48
TaxBenefitArrangementPayableNoncurrent	697	706
Other liabilities	24	16
Total liabilities	4,397	3,545
Commitments and contingencies
Additional paid-in capital	1,221	1,214
Retained earnings	284	189
Accumulated other comprehensive income	63	46
Total stockholders’ equity attributable to Core & Main, Inc.	1,570	1,451
Non-controlling interests	74	73
Total stockholders’ equity	1,644	1,524
Total liabilities and stockholders’ equity	6,041	5,069
Class A Common Stock
Current liabilities:
Common stock	2	2
Class B Common Stock
Current liabilities:
Common stock	$ 0	$ 0

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Statement of Financial Position [Abstract]
Allowance for credit losses	$ 13	$ 12
Class A Common Stock
Common stock
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	1,000,000,000	1,000,000,000
Common stock, issued (in shares)	192,634,317	191,663,608
Common stock, outstanding (in shares)	192,634,317	191,663,608
Class B Common Stock
Common stock
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	500,000,000	500,000,000
Common stock, issued (in shares)	8,813,532	9,630,186
Common stock, outstanding (in shares)	8,813,532	9,630,186

Condensed Consolidated Statements of Operations - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Income Statement [Abstract]
Net sales	$ 1,741	$ 1,574
Cost of sales	1,273	1,135
Gross profit	468	439
Operating expenses:
Selling, general and administrative	257	223
Depreciation and amortization	43	35
Total operating expenses	300	258
Operating income	168	181
Interest expense	34	17
Income before provision for income taxes	134	164
Provision for income taxes	33	31
Net income	101	133
Less: net income attributable to non-controlling interests	6	47
Net income attributable to Core & Main, Inc.	$ 95	$ 86
Earnings per share:
Basic (in dollars per share)	$ 0.49	$ 0.50
Diluted (in dollars per share)	$ 0.49	$ 0.50
Basic (shares)	192,194,061	171,597,317
Diluted (shares)	202,615,824	243,716,764

Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Statement of Comprehensive Income [Abstract]
Net income	$ 101	$ 133
Net interest rate swap gain (loss), net of tax (expense) benefit of $(6) and $1, respectively	18	(8)
Total comprehensive income	119	125
Less: comprehensive income attributable to non-controlling interests	7	44
Total comprehensive income attributable to Core & Main, Inc.	$ 112	$ 81

Condensed Consolidated Statements of Comprehensive Income (Parenthetical) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Statement of Comprehensive Income [Abstract]
Tax expense	$ (6)	$ 1

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. 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 gain, net of tax	(8)		(5)		(3)
Distributions to non-controlling interest holders	(17)				(17)
Repurchase and Retirement of Class A and Class B shares and corresponding Partnership Interest (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)
Establishment/adjustment of deferred tax asset 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	0			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. 28, 2024						191,663,608	9,630,186
Beginning balance at Jan. 28, 2024	1,524	1,214	46	189	73	$ 2	$ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	101			95	6
Equity-based compensation	3	3
Net interest rate swap gain, net of tax	18		17		1
Distributions to non-controlling interest holders	(4)	(2)			(2)
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			(4)
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	13	13
Establishment of Tax Receivable Agreement liabilities	(10)	(10)
Tax withholdings under equity-based compensation plans	(2)	(2)
Share issuances under equity-based compensation plans, net of tax withholdings (shares)						158,097
Share issuances under equity-based compensation plans, net of tax withholdings	1	1
Ending balance (in shares) at Apr. 28, 2024						192,634,317	8,813,532
Ending balance at Apr. 28, 2024	$ 1,644	$ 1,221	$ 63	$ 284	$ 74	$ 2	$ 0

Condensed Consolidated Statements of Cash Flows - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Cash Flows From Operating Activities:
Net income	$ 101	$ 133
Adjustments to reconcile net cash from operating activities:
Depreciation and amortization	46	37
Equity-based compensation expense	3	2
Deferred income tax expense	2	0
Other	2	0
Changes in assets and liabilities:
(Increase) decrease in receivables	(170)	(135)
(Increase) decrease in inventories	(104)	35
(Increase) decrease in other assets	(17)	(4)
Increase (decrease) in accounts payable	244	98
Increase (decrease) in accrued liabilities	(29)	(46)
Cash Flows From Investing Activities:
Capital expenditures	(7)	(10)
Acquisitions of businesses, net of cash acquired	(564)	(64)
Other	3	0
Cash Flows From Financing Activities:
Repurchase and retirement of partnership interests	0	(332)
Distributions to non-controlling interest holders	(4)	(10)
Payments pursuant to Tax Receivable Agreements	(11)	(5)
Borrowings on asset-based revolving credit facility	585	130
Repayments on asset-based revolving credit facility	(774)	0
Issuance of long-term debt	750	0
Repayments of long-term debt	(6)	(4)
Debt issuance costs	(12)	0
Other	(3)	(1)
Net cash provided by operating activities	78	120
Net cash used in investing activities	(574)	(74)
Net cash provided by (used in) financing activities	525	(222)
Increase (decrease) in cash and cash equivalents	29	(176)
Cash and cash equivalents at the beginning of the period	1	177
Cash and cash equivalents at the end of the period	30	1
Cash paid for interest (excluding effects of interest rate swap)	34	28
Cash paid for taxes	$ 47	$ 27

Basis of Presentation & Description of Business

3 Months Ended

Apr. 28, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Presentation & Description of Business

BASIS OF PRESENTATION & DESCRIPTION OF BUSINESS

Business and Organization

Secondary Offerings and Repurchase Transactions


Secondary Offering Date	Existing Shares of Class A Common Stock Sold to the Public	Partnership Interests Exchanged for Class A Common Stock Prior to Sale to the Public	Shares of Class A Common Stock Sold to the Public	Price Per Share
January 25, 2024	12,366,683	7,415,404	19,782,087	$40.985
January 10, 2024(1)	12,084,902	7,465,098	19,550,000	$38.120
December 11, 2023(1)	10,783,760	6,466,240	17,250,000	$35.540
November 9, 2023(1)	13,659,431	8,190,569	21,850,000	$30.440
September 19, 2023	11,252,620	6,747,380	18,000,000	$29.015
June 12, 2023	8,752,038	5,247,962	14,000,000	$28.215
April 14, 2023	3,125,728	1,874,272	5,000,000	$22.151

(1) Includes shares of Class A common stock purchased by the underwriter, pursuant to the exercise in full of the option granted in connection with the secondary public offering.


Repurchase Transaction Date	Shares of Class A Common Stock Repurchased	Partnership Interests Redeemed	Total Repurchase Amount	Price Per Share/Partnership Interest	Total Consideration Paid (in millions)
January 25, 2024	3,125,728	1,874,272	5,000,000	$40.985	$205
January 10, 2024	3,125,728	1,874,272	5,000,000	$38.120	$191
December 11, 2023	3,125,728	1,874,272	5,000,000	$35.540	$178
November 9, 2023	3,125,728	1,874,272	5,000,000	$30.440	$152
September 19, 2023	3,125,728	1,874,272	5,000,000	$29.015	$145
June 12, 2023	3,125,728	1,874,272	5,000,000	$28.215	$141
April 14, 2023	9,377,183	5,622,817	15,000,000	$22.151	$332

Shareholder Ownership

The shareholder ownership as of April 28, 2024 includes the following:

•the shareholders of Core & Main, excluding Core & Main Management Feeder, LLC (“Management Feeder”), collectively held 192,633,594 shares of Class A common stock;

•Core & Main, directly or indirectly through our wholly-owned subsidiary, held 192,634,317 Partnership Interests; and

•Management Feeder held 723 shares of Class A common stock, 8,813,532 Partnership Interests and 8,813,532 shares of Class B common stock.

Following the completion of the Secondary Offerings and the Repurchase Transactions during fiscal 2023 investors affiliated with CD&R no longer own shares of Core & Main.

Basis of Presentation

Fiscal Year

Estimates

Accounting Policies

Recent Accounting Pronouncements	3 Months Ended
Recent Accounting Pronouncements	Apr. 28, 2024
Accounting Changes and Error Corrections [Abstract]
Recent Accounting Pronouncements	RECENT ACCOUNTING PRONOUNCEMENTS Segment Reporting - In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”). The new guidance expands reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 requires disclosure of (i) significant segment expenses that are regularly provided to the segment’s chief operating decision maker (“CODM”) and included within the segment measure of profit or loss, (ii) an amount and description of its composition for other segment items to reconcile to segment profit or loss, and (iii) the title and position of the Company’s CODM. The ASU does not change how a public entity identifies its operating segments, aggregates them, or applies the quantitative thresholds to determine its reportable segments. ASU 2023-07 is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the segment disclosure impact of the amended guidance; however, ASU 2023-07 is not expected to have a material impact on its consolidated financial statements. Income Tax Disclosures - In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”). The new guidance requires, on an annual basis, disclosure of specific categories in the rate reconciliation and disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the income tax disclosure impact of the amended guidance; however, ASU 2023-09 is not expected to have a material impact on its consolidated financial statements.

Revenue

3 Months Ended

Apr. 28, 2024

Revenue from Contract with Customer [Abstract]

Revenue

REVENUE

Disaggregation of Revenue

The following table represents net sales disaggregated by product category:


	Three Months Ended
Product Category		April 28, 2024		April 30, 2023
Pipes, valves & fittings products		$	1,169	$	1,074
Storm drainage products		253		215
Fire protection products		167		169
Meter products		152		116
Total net sales		$	1,741	$	1,574

Acquisitions

3 Months Ended

Apr. 28, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

Acquisitions

ACQUISITIONS

Fiscal 2024 Acquisitions

Fiscal 2023 Acquisitions


	Fiscal 2024 Acquisitions(1)		Fiscal 2023 Acquisitions
Cash	$	31	$	—
Receivables	61		10
Inventories	77		17
Intangible assets	219		33
Goodwill	284		2
Property, plant and equipment	11		14
Operating lease right-of-use assets	11		—
Other assets, current and non-current	1		3
Total assets acquired	695		79
Accounts payable	29		4
Deferred income taxes	47		—

Operating lease liabilities, current and non-current	11		—
Deferred consideration	8		5
Other liabilities, current and non-current	5		3
Net assets acquired	$	595	$	67

The net outflow of cash in respect of the purchase of businesses is as follows:


	Fiscal 2024 Acquisitions		Fiscal 2023 Acquisitions
Net assets acquired	$	595	$	67
Less: Working capital adjustment	—		(3)
Less: Cash acquired in acquisition	(31)		—



Total consideration, net of cash; investing cash outflow	$	564	$	64

Intangible Assets

For the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions discussed above, the intangible assets acquired consist of customer relationships and trademarks.

The trademark intangible asset represents the value associated with the brand names in place at the date of the applicable closing.

A summary of the intangible asset acquired and assumptions utilized in the valuation for the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions is as follows:


	Intangible Asset Amount		Weighted Average Amortization Period	Weighted Average Discount Rate		Weighted Average Attrition Rate
Customer Relationships

Fiscal 2024 Acquisitions (1)	$	216	10 years	13.3	%	12.5	%
Fiscal 2023 Acquisitions	33		10 years	17.2	%	14.4	%

Trademark
Fiscal 2024 Acquisitions	$	3	5 years	13.0	%	N/A

Pro Forma Financial Information

•increased amortization and depreciation expense related to the intangible assets and fixed assets acquired, respectively, in the Dana Kepner acquisition;

•increased interest expense to reflect the borrowings under the Senior Term Loan Credit Facility including the interest and amortization of deferred financing costs;

•the related income tax effects of the aforementioned adjustments to the provision for income taxes for Core & Main.


	Three Months Ended
		April 28, 2024		April 30, 2023
Net sales		$	1,770	$	1,648
Net income		102		128

Goodwill and Intangible Assets

3 Months Ended

Apr. 28, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

Goodwill and Intangible Assets

GOODWILL AND INTANGIBLE ASSETS

Goodwill

The carrying amount of the Company’s goodwill included in its Balance Sheets is as follows:


	April 28, 2024		January 28, 2024
Gross Goodwill	$	1,845	$	1,561
Accumulated Impairment	—		—
Net Goodwill	$	1,845	$	1,561

The changes in the carrying amount of goodwill are as follows:


	Three Months Ended
	April 28, 2024
Beginning Balance	$	1,561
Goodwill acquired during the year	284

Ending balance	$	1,845

Goodwill acquired during the three months ended April 28, 2024 was related to the Fiscal 2024 Acquisitions, as further described in Note 4.

Intangible Assets

The Company’s intangible assets included in its Balance Sheets consist of the following:


	April 28, 2024						January 28, 2024
	Gross Intangible		Accumulated Amortization		Net Intangible		Gross Intangible		Accumulated Amortization		Net Intangible
Customer relationships	$	1,712	$	753	$	959	$	1,496	$	718	$	778
Other intangible assets	16		4		12		10		4		6
Total	$	1,728	$	757	$	971	$	1,506	$	722	$	784

Amortization expense related to intangible assets was as follows:


	Three Months Ended
		April 28, 2024		April 30, 2023
Amortization expense		$	35	$	29

The estimated aggregate amortization expense on intangible assets owned by the Company for the remainder of fiscal 2024 and the next four full fiscal years is expected to be as follows:


Fiscal 2024	$	112
Fiscal 2025	140
Fiscal 2026	130
Fiscal 2027	121
Fiscal 2028	112

Debt

3 Months Ended

Apr. 28, 2024

Debt Disclosure [Abstract]

Debt

DEBT

Debt consisted of the following:


	April 28, 2024				January 28, 2024
	Principal		Unamortized Discount and Debt Issuance Costs		Principal		Unamortized Discount and Debt Issuance Costs
Current maturities of long-term debt:
Senior Term Loan due July 2028	$	15	$	—	$	15	$	—
Senior Term Loan due February 2031	8		—		—		—
	23		—		15		—
Long-term debt:
Senior ABL Credit Facility due February 2029	241		—		430		—
Senior Term Loan due July 2028	1,444		14		1,448		15
Senior Term Loan due February 2031	741		11		—		—
	2,426		25		1,878		15
Total	$	2,449	$	25	$	1,893	$	15

The Company’s debt obligations as of April 28, 2024 include the following debt agreements:

Senior Term Loan Credit Facility

Asset-Based Credit Facility

Substantially all of Core & Main LP’s assets are pledged as collateral for the Senior Term Loan Credit Facility and the Senior ABL Credit Facility.

The aggregate amount of debt payments for the remainder of fiscal 2024 and the next four full fiscal years are as follows:


Fiscal 2024	$	17
Fiscal 2025	23
Fiscal 2026	23
Fiscal 2027	23
Fiscal 2028	1,410

Interest Rate Swaps


	Three Months Ended
Accumulated Other Comprehensive Income		April 28, 2024		April 30, 2023
Beginning of period balance		$	48	$	70
Measurement adjustment gain for interest rate swap		37		1
Reclassification of (income) to interest expense		(13)		(10)
Tax (expense) benefit on interest rate swap adjustments
Measurement adjustment gain for interest rate swap		(9)		—
Reclassification of (income) to interest expense		3		1
End of period balance		$	66	$	62

Income Taxes	3 Months Ended
Income Taxes	Apr. 28, 2024
Income Tax Disclosure [Abstract]
Income Taxes	INCOME TAXES For the three months ended April 28, 2024 and April 30, 2023, the Company's effective tax rate was 24.6% and 18.9%, respectively. The variation between the Company's estimated effective tax rate and the U.S. and state statutory rates for the three months ended April 30, 2023 is primarily due to the portion of the Company's earnings attributable to non-controlling interests. The rate for the three months ended April 28, 2024 increased due to a substantial decrease in the non-controlling interest ownership that increased the allocation of net income to taxable entities. Tax Receivable Agreements The Company is party to a tax receivable agreement with certain stockholders affiliated with CD&R that transferred all of their Partnership Interests at the time of the initial public offering (the “Former Limited Partners Tax Receivable Agreement”) and a tax receivable agreement with certain stockholders affiliated with CD&R and Management Feeder that continued to own Partnership Interests beyond the time of the initial public offering (the “Continuing Limited Partners Tax Receivable Agreement”) (collectively, the “Tax Receivable Agreements”). The Company has generated tax attributes, and expects to generate additional tax attributes with future exchanges of Partnership Interests, that will reduce amounts that it would otherwise pay in the future to various tax authorities. The Tax Receivable Agreements provide payments to the parties subject to the Tax Receivable Agreements, or their permitted transferees, of 85% of the tax benefits realized by the Company, or in some circumstances are deemed to be realized. The Company recorded payables to related parties pursuant to the Tax Receivable Agreements of $716 million and $717 million as of April 28, 2024 and January 28, 2024, respectively. Payments under the Tax Receivable Agreements within the next 12 months are expected to be $19 million, which is included within other current liabilities in the Balance Sheet. The actual amount and timing of any payments under the Tax Receivable Agreements will vary depending upon a number of factors, including the timing of exchanges by the holders of Partnership Interests, the amount of gain recognized by such holders of Partnership Interests, the amount and timing of the taxable income the Company generates in the future and the federal tax rates then applicable. Assuming (i) that Management Feeder exchanged all of its remaining Partnership Interests at $57.32 per share of our Class A common stock (the closing stock price on April 26, 2024), (ii) no material changes in relevant tax law, (iii) a constant corporate tax rate of 25.1%, which represents a pro forma tax rate that includes a provision for U.S. federal income taxes and assumes the highest statutory rate apportioned to each state and local jurisdiction and (iv) that the Company earns sufficient taxable income in each year to realize on a current basis all tax benefits, the Company would recognize an additional deferred tax asset (subject to offset with existing deferred tax liabilities) of approximately $147 million and a liability of approximately $125 million, payable over the life of the Continuing Limited Partners Tax Receivable Agreement. The full exchange will also decrease Core & Main's aforementioned deferred tax asset associated with its investment in Holdings by $6 million. The foregoing amounts are estimates and subject to change.

Supplemental Financial Statement Information

3 Months Ended

Apr. 28, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Supplemental Financial Statement Information

SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION

Receivables

Receivables consisted of the following:


	April 28, 2024		January 28, 2024
Trade receivables, net of allowance for credit losses	$	1,125	$	888
Supplier rebate receivables	75		85
Receivables, net of allowance for credit losses	$	1,200	$	973

Accrued Compensation and Benefits

Accrued compensation and benefits consisted of the following:


	April 28, 2024		January 28, 2024
Accrued bonuses and commissions	$	40	$	82
Other compensation and benefits	28		24
Accrued compensation and benefits	$	68	$	106

Leases

The table below presents cash and non-cash impacts associated with leases:


	Three Months Ended
	April 28, 2024		April 30, 2023
Operating cash flow payments for operating lease liabilities	$	15	$	13
Operating cash flow payments for non-lease components	8		6

Right-of-use assets obtained in exchange for new operating lease liabilities	$	18	$	16

The non-cash impact related to right-of-use assets obtained in exchange for new operating lease liabilities in the table above excludes the impact from acquisitions.

Depreciation Expense


	Three Months Ended
		April 28, 2024		April 30, 2023
Depreciation expense		$	8	$	6

Non-controlling Interests

3 Months Ended

Apr. 28, 2024

Noncontrolling Interest [Abstract]

Non-controlling Interests

NON-CONTROLLING INTERESTS


	Partnership Interests			Ownership Percentage
	Core & Main	Management Feeder	Total	Core & Main		Management Feeder		Total
Balances as of January 28, 2024	191,663,608	9,243,276	200,906,884	95.4	%	4.6	%	100.0	%

Issuance of Partnership Interests	158,097	—	158,097	—		—		—
Exchange of Partnership Interests	812,612	(816,654)	(4,042)	0.4		(0.4)		—

Vesting of Partnership Interests	—	123,294	123,294	—		—		—
Balances as of April 28, 2024	192,634,317	8,549,916	201,184,233	95.8	%	4.2	%	100.0	%

Basic and Diluted Earnings Per Share

3 Months Ended

Apr. 28, 2024

Earnings Per Share [Abstract]

Basic and Diluted Earnings Per Share

BASIC AND DILUTED EARNINGS PER SHARE

The following table presents the calculation of basic and diluted earnings per share for the three months ended April 28, 2024 and April 30, 2023.


	Three Months Ended
Basic earnings per share:		April 28, 2024		April 30, 2023
Net income		$	101	$	133
Net income attributable to non-controlling interests		6		47
Net income available to Class A common stock		95		86
Weighted average shares outstanding		192,194,061		171,597,317
Net income per share		$	0.49	$	0.50
Diluted earnings per share:
Net income available to common shareholders - basic		$	95	$	86
Increase to net income attributable to dilutive instruments		5		35
Net income available to common shareholders - diluted		100		121
Weighted average shares outstanding - basic		192,194,061		171,597,317
Incremental shares of common stock attributable to dilutive instruments		10,421,763		72,119,447
Weighted average shares outstanding - diluted		202,615,824		243,716,764
Net income per share - diluted		$	0.49	$	0.50

Related Parties	3 Months Ended
Related Parties	Apr. 28, 2024
Related Party Transactions [Abstract]
Related Parties	RELATED PARTIES The Company has entered into the Tax Receivable Agreements and the Exchange Agreement, dated as of July 22, 2021 (as amended, the “Exchange Agreement”) with related parties, that are discussed in Note 14 to the audited consolidated financial statements in our 2023 Annual Report on Form 10-K. There have been no significant changes to these related party agreements.

Subsequent Events	3 Months Ended
Subsequent Events	Apr. 28, 2024
Subsequent Events [Abstract]
Subsequent Events	SUBSEQUENT EVENTS Management has evaluated events or transactions that may have occurred that would merit recognition or disclosure in the condensed consolidated financial statements. On May 21, 2024, Core & Main LP amended the terms of the 2028 Senior Term Loan in order to reduce the effective applicable margin on a Term SOFR borrowing under the 2028 Senior Term Loan from 2.60% to 2.00%. The 2028 Senior Term Loan principal balance did not change, still matures on July 27, 2028, requires quarterly principal payments equal to approximately 0.25% of the original principal amount, and remains subject to a Term SOFR “floor” of 0.00%.

Pay vs Performance Disclosure - USD ($) $ in Millions	3 Months Ended
Pay vs Performance Disclosure - USD ($) $ in Millions	Apr. 28, 2024	Apr. 30, 2023
Pay vs Performance Disclosure
Net Income (Loss) Attributable to Parent	$ 95	$ 86

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Apr. 28, 2024 shares
Trading Arrangements, by Individual
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false
John R. Schaller [Member]
Trading Arrangements, by Individual
Material Terms of Trading Arrangement	The Schaller Family GST Trust DTD 06/12/2020, affiliated with John R. Schaller, President, adopted a new trading arrangement on April 2, 2024 providing for the sale of up to 200,000 aggregate shares of the Company’s Class A common stock between July 2, 2024 and January 2, 2025.
Name	John R. Schaller
Title	President
Rule 10b5-1 Arrangement Adopted	true
Adoption Date	April 2, 2024
Aggregate Available	200,000
Dennis G. Gipson [Member]
Trading Arrangements, by Individual
Material Terms of Trading Arrangement	The Irrevocable Trust FBO D. G. Gipson, affiliated with Dennis G. Gipson, Director, adopted a new trading arrangement on April 1, 2024, providing for the sale of up to 25,000 aggregate shares of the Company’s Class A common stock between July 1, 2024, and January 2, 2025.
Name	Dennis G. Gipson
Title	Director
Rule 10b5-1 Arrangement Adopted	true
Adoption Date	April 1, 2024
Aggregate Available	25,000
Bradford A. Cowles [Member]
Trading Arrangements, by Individual
Material Terms of Trading Arrangement	Bradford A. Cowles, President, adopted a new trading arrangement on March 28, 2024 providing for the sale of up to 100,000 aggregate shares of the Company’s Class A common stock between June 27, 2024 and December 27 2024.
Name	Bradford A. Cowles
Title	President
Rule 10b5-1 Arrangement Adopted	true
Adoption Date	March 28, 2024
Aggregate Available	100,000
James G. Castellano [Member]
Trading Arrangements, by Individual
Material Terms of Trading Arrangement	The James G. Castellano 2021 Family Trust, affiliated with James G. Castellano, Director, adopted a new trading arrangement on March 28, 2024 providing for the sale of up to 25,000 aggregate shares of the Company’s Class A common stock between June 27, 2024 and December 27 2024
Name	James G. Castellano
Title	Director
Rule 10b5-1 Arrangement Adopted	true
Adoption Date	March 28, 2024
Aggregate Available	25,000

Basis of Presentation & Description of Business (Policies)	3 Months Ended
	Apr. 28, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Basis of Presentation - Consolidation	The accompanying unaudited condensed consolidated financial statements present the results of operations, financial position and cash flows of Core & Main and its subsidiaries, which includes the consolidated financial statements of Holdings and its consolidated subsidiary, Core & Main LP, as the legal entity that conducts the operations of the Company. All intercompany balances and transactions have been eliminated in consolidation. The Company records non-controlling interests related to Partnership Interests held by Management Feeder in Holdings.
Basis of Presentation - Accounting	In management’s opinion, the unaudited condensed consolidated financial information for the interim periods presented include all normal recurring adjustments necessary for a fair statement of the Company's results of operations, financial position and cash flows, which include all disclosures required by accounting principles generally accepted in the United States of America (“U.S. GAAP”). Revenues, expenses, assets and liabilities can vary during each quarter of the year. Therefore, the results and trends in these interim unaudited condensed consolidated financial statements may not be the same as those for the full year. The January 28, 2024 condensed consolidated Balance Sheet was derived from audited financial statements as of that date, but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes thereto as of and for the fiscal year ended January 28, 2024 included in our 2023 Annual Report on Form 10-K.
Fiscal Year	Fiscal Year The Company’s fiscal year is a 52- or 53-week period ending on the Sunday nearest to January 31st. Quarters within the fiscal year include 13-week periods, unless a fiscal year includes a 53rd week, in which case the fourth quarter of the fiscal year will be a 14-week period. Each of the three months ended April 28, 2024 and three months ended April 30, 2023 included 13 weeks. The current fiscal year ending February 2, 2025 (“fiscal 2024”) will include 53 weeks.
Estimates	Estimates Management has made a number of estimates and assumptions relating to the reporting of certain assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses in preparing the elements of these financial statements in conformity with U.S. GAAP. Actual results could differ from these estimates.
Recent Accounting Pronouncements	RECENT ACCOUNTING PRONOUNCEMENTS Segment Reporting - In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”). The new guidance expands reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 requires disclosure of (i) significant segment expenses that are regularly provided to the segment’s chief operating decision maker (“CODM”) and included within the segment measure of profit or loss, (ii) an amount and description of its composition for other segment items to reconcile to segment profit or loss, and (iii) the title and position of the Company’s CODM. The ASU does not change how a public entity identifies its operating segments, aggregates them, or applies the quantitative thresholds to determine its reportable segments. ASU 2023-07 is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the segment disclosure impact of the amended guidance; however, ASU 2023-07 is not expected to have a material impact on its consolidated financial statements. Income Tax Disclosures - In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”). The new guidance requires, on an annual basis, disclosure of specific categories in the rate reconciliation and disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the income tax disclosure impact of the amended guidance; however, ASU 2023-09 is not expected to have a material impact on its consolidated financial statements.

Basis of Presentation & Description of Business (Tables)

3 Months Ended

Apr. 28, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Sale of Stock by Subsidiary or Equity Method Investee Disclosure

Below is a summary of the secondary public offerings completed during fiscal 2023 (the “Secondary Offerings”).


Secondary Offering Date	Existing Shares of Class A Common Stock Sold to the Public	Partnership Interests Exchanged for Class A Common Stock Prior to Sale to the Public	Shares of Class A Common Stock Sold to the Public	Price Per Share
January 25, 2024	12,366,683	7,415,404	19,782,087	$40.985
January 10, 2024(1)	12,084,902	7,465,098	19,550,000	$38.120
December 11, 2023(1)	10,783,760	6,466,240	17,250,000	$35.540
November 9, 2023(1)	13,659,431	8,190,569	21,850,000	$30.440
September 19, 2023	11,252,620	6,747,380	18,000,000	$29.015
June 12, 2023	8,752,038	5,247,962	14,000,000	$28.215
April 14, 2023	3,125,728	1,874,272	5,000,000	$22.151

(1) Includes shares of Class A common stock purchased by the underwriter, pursuant to the exercise in full of the option granted in connection with the secondary public offering.

Below is a summary of the repurchase transactions completed during fiscal 2023 (the “Repurchase Transactions”).


Repurchase Transaction Date	Shares of Class A Common Stock Repurchased	Partnership Interests Redeemed	Total Repurchase Amount	Price Per Share/Partnership Interest	Total Consideration Paid (in millions)
January 25, 2024	3,125,728	1,874,272	5,000,000	$40.985	$205
January 10, 2024	3,125,728	1,874,272	5,000,000	$38.120	$191
December 11, 2023	3,125,728	1,874,272	5,000,000	$35.540	$178
November 9, 2023	3,125,728	1,874,272	5,000,000	$30.440	$152
September 19, 2023	3,125,728	1,874,272	5,000,000	$29.015	$145
June 12, 2023	3,125,728	1,874,272	5,000,000	$28.215	$141
April 14, 2023	9,377,183	5,622,817	15,000,000	$22.151	$332

Revenue (Tables)

3 Months Ended

Apr. 28, 2024

Revenue from Contract with Customer [Abstract]

Schedule of net sales disaggregated by product category

The following table represents net sales disaggregated by product category:


	Three Months Ended
Product Category		April 28, 2024		April 30, 2023
Pipes, valves & fittings products		$	1,169	$	1,074
Storm drainage products		253		215
Fire protection products		167		169
Meter products		152		116
Total net sales		$	1,741	$	1,574

Acquisitions (Tables)

3 Months Ended

Apr. 28, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

Schedule of allocation of transaction price to the fair value of identifiable assets acquired and liabilities assumed


	Fiscal 2024 Acquisitions(1)		Fiscal 2023 Acquisitions
Cash	$	31	$	—
Receivables	61		10
Inventories	77		17
Intangible assets	219		33
Goodwill	284		2
Property, plant and equipment	11		14
Operating lease right-of-use assets	11		—
Other assets, current and non-current	1		3
Total assets acquired	695		79
Accounts payable	29		4
Deferred income taxes	47		—

Operating lease liabilities, current and non-current	11		—
Deferred consideration	8		5
Other liabilities, current and non-current	5		3
Net assets acquired	$	595	$	67

Schedule of reconciliation of total consideration to net assets acquired

The net outflow of cash in respect of the purchase of businesses is as follows:


	Fiscal 2024 Acquisitions		Fiscal 2023 Acquisitions
Net assets acquired	$	595	$	67
Less: Working capital adjustment	—		(3)
Less: Cash acquired in acquisition	(31)		—



Total consideration, net of cash; investing cash outflow	$	564	$	64

Schedule of intangible assets acquired and assumptions utilized in the valuation

A summary of the intangible asset acquired and assumptions utilized in the valuation for the Fiscal 2024 Acquisitions and Fiscal 2023 Acquisitions is as follows:


	Intangible Asset Amount		Weighted Average Amortization Period	Weighted Average Discount Rate		Weighted Average Attrition Rate
Customer Relationships

Fiscal 2024 Acquisitions (1)	$	216	10 years	13.3	%	12.5	%
Fiscal 2023 Acquisitions	33		10 years	17.2	%	14.4	%

Trademark
Fiscal 2024 Acquisitions	$	3	5 years	13.0	%	N/A

Schedule of pro forma information


	Three Months Ended
		April 28, 2024		April 30, 2023
Net sales		$	1,770	$	1,648
Net income		102		128

Goodwill and Intangible Assets (Tables)

3 Months Ended

Apr. 28, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

Schedule of carrying amount of goodwill

The carrying amount of the Company’s goodwill included in its Balance Sheets is as follows:


	April 28, 2024		January 28, 2024
Gross Goodwill	$	1,845	$	1,561
Accumulated Impairment	—		—
Net Goodwill	$	1,845	$	1,561

The changes in the carrying amount of goodwill are as follows:


	Three Months Ended
	April 28, 2024
Beginning Balance	$	1,561
Goodwill acquired during the year	284

Ending balance	$	1,845

Schedule of net intangible assets

The Company’s intangible assets included in its Balance Sheets consist of the following:


	April 28, 2024						January 28, 2024
	Gross Intangible		Accumulated Amortization		Net Intangible		Gross Intangible		Accumulated Amortization		Net Intangible
Customer relationships	$	1,712	$	753	$	959	$	1,496	$	718	$	778
Other intangible assets	16		4		12		10		4		6
Total	$	1,728	$	757	$	971	$	1,506	$	722	$	784

Schedule of amortization expense related to intangible assets

Amortization expense related to intangible assets was as follows:


	Three Months Ended
		April 28, 2024		April 30, 2023
Amortization expense		$	35	$	29

Schedule of estimated aggregate amortization expense on intangible assets

The estimated aggregate amortization expense on intangible assets owned by the Company for the remainder of fiscal 2024 and the next four full fiscal years is expected to be as follows:


Fiscal 2024	$	112
Fiscal 2025	140
Fiscal 2026	130
Fiscal 2027	121
Fiscal 2028	112

Debt (Tables)

3 Months Ended

Apr. 28, 2024

Debt Disclosure [Abstract]

Schedule of debt

Debt consisted of the following:


	April 28, 2024				January 28, 2024
	Principal		Unamortized Discount and Debt Issuance Costs		Principal		Unamortized Discount and Debt Issuance Costs
Current maturities of long-term debt:
Senior Term Loan due July 2028	$	15	$	—	$	15	$	—
Senior Term Loan due February 2031	8		—		—		—
	23		—		15		—
Long-term debt:
Senior ABL Credit Facility due February 2029	241		—		430		—
Senior Term Loan due July 2028	1,444		14		1,448		15
Senior Term Loan due February 2031	741		11		—		—
	2,426		25		1,878		15
Total	$	2,449	$	25	$	1,893	$	15

Schedule of aggregate future debt payments

The aggregate amount of debt payments for the remainder of fiscal 2024 and the next four full fiscal years are as follows:


Fiscal 2024	$	17
Fiscal 2025	23
Fiscal 2026	23
Fiscal 2027	23
Fiscal 2028	1,410

Schedule of interest rate swap impact on accumulated other comprehensive loss


	Three Months Ended
Accumulated Other Comprehensive Income		April 28, 2024		April 30, 2023
Beginning of period balance		$	48	$	70
Measurement adjustment gain for interest rate swap		37		1
Reclassification of (income) to interest expense		(13)		(10)
Tax (expense) benefit on interest rate swap adjustments
Measurement adjustment gain for interest rate swap		(9)		—
Reclassification of (income) to interest expense		3		1
End of period balance		$	66	$	62

Supplemental Financial Statement Information (Tables)

3 Months Ended

Apr. 28, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of receivables

Receivables consisted of the following:


	April 28, 2024		January 28, 2024
Trade receivables, net of allowance for credit losses	$	1,125	$	888
Supplier rebate receivables	75		85
Receivables, net of allowance for credit losses	$	1,200	$	973

Schedule of accrued compensation and benefits

Accrued compensation and benefits consisted of the following:


	April 28, 2024		January 28, 2024
Accrued bonuses and commissions	$	40	$	82
Other compensation and benefits	28		24
Accrued compensation and benefits	$	68	$	106

Schedule of cash and non-cash impacts associated with leases

The table below presents cash and non-cash impacts associated with leases:


	Three Months Ended
	April 28, 2024		April 30, 2023
Operating cash flow payments for operating lease liabilities	$	15	$	13
Operating cash flow payments for non-lease components	8		6

Right-of-use assets obtained in exchange for new operating lease liabilities	$	18	$	16

Schedule of depreciation expense


	Three Months Ended
		April 28, 2024		April 30, 2023
Depreciation expense		$	8	$	6

Non-controlling Interests (Tables)

3 Months Ended

Apr. 28, 2024

Noncontrolling Interest [Abstract]

Schedule of ownership of Partnership Interests

The following table summarizes the ownership of Partnership Interests of Holdings (excluding unvested Partnership Interests held by Management Feeder):


	Partnership Interests			Ownership Percentage
	Core & Main	Management Feeder	Total	Core & Main		Management Feeder		Total
Balances as of January 28, 2024	191,663,608	9,243,276	200,906,884	95.4	%	4.6	%	100.0	%

Issuance of Partnership Interests	158,097	—	158,097	—		—		—
Exchange of Partnership Interests	812,612	(816,654)	(4,042)	0.4		(0.4)		—

Vesting of Partnership Interests	—	123,294	123,294	—		—		—
Balances as of April 28, 2024	192,634,317	8,549,916	201,184,233	95.8	%	4.2	%	100.0	%

Basic and Diluted Earnings Per Share (Tables)

3 Months Ended

Apr. 28, 2024

Earnings Per Share [Abstract]

Schedule of basic and diluted earnings per share


	Three Months Ended
Basic earnings per share:		April 28, 2024		April 30, 2023
Net income		$	101	$	133
Net income attributable to non-controlling interests		6		47
Net income available to Class A common stock		95		86
Weighted average shares outstanding		192,194,061		171,597,317
Net income per share		$	0.49	$	0.50
Diluted earnings per share:
Net income available to common shareholders - basic		$	95	$	86
Increase to net income attributable to dilutive instruments		5		35
Net income available to common shareholders - diluted		100		121
Weighted average shares outstanding - basic		192,194,061		171,597,317
Incremental shares of common stock attributable to dilutive instruments		10,421,763		72,119,447
Weighted average shares outstanding - diluted		202,615,824		243,716,764
Net income per share - diluted		$	0.49	$	0.50

Basis of Presentation & Description of Business (Details) $ / shares in Units, $ in Millions								3 Months Ended
	Jan. 25, 2024 USD ($) $ / shares shares	Jan. 10, 2024 USD ($) $ / shares shares	Dec. 11, 2023 USD ($) $ / shares shares	Nov. 09, 2023 USD ($) $ / shares shares	Sep. 19, 2023 USD ($) $ / shares shares	Jun. 12, 2023 USD ($) $ / shares shares	Apr. 14, 2023 USD ($) $ / shares shares	Apr. 30, 2023 USD ($)	Apr. 28, 2024 state branch_location shares
Class of Stock and Other Items [Line Items]
Number of branch locations \| branch_location									350
Number of states with branches \| state									49
Stock repurchased and retired (in shares)	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	15,000,000
Total Consideration Paid (in millions) \| $	$ 205	$ 191	$ 178	$ 152	$ 145	$ 141	$ 332	$ 332
Partnership Interests held (in units)									192,634,317
Class A Common Stock
Class of Stock and Other Items [Line Items]
Stock repurchased and retired (in shares)	3,125,728	3,125,728	3,125,728	3,125,728	3,125,728	3,125,728	9,377,183
Public ownership interest (in shares)									192,633,594
Class B Common Stock
Class of Stock and Other Items [Line Items]
Stock repurchased and retired (in shares)	1,874,272	1,874,272	1,874,272	1,874,272	1,874,272	1,874,272	5,622,817
Secondary Offering \| Class A Common Stock
Class of Stock and Other Items [Line Items]
Shares issued in exchange for Partnership Interests (in shares)	7,415,404	7,465,098	6,466,240	8,190,569	6,747,380	5,247,962	1,874,272
Continuing Limited Partners
Class of Stock and Other Items [Line Items]
Partnership Interests held (in units)									8,813,532
Continuing Limited Partners \| Class A Common Stock
Class of Stock and Other Items [Line Items]
Ownership interest (in shares)									723
Continuing Limited Partners \| Class B Common Stock
Class of Stock and Other Items [Line Items]
Ownership interest (in shares)									8,813,532
Selling Stockholders \| Secondary Offering
Class of Stock and Other Items [Line Items]
Stock offering price (in dollars per share) \| $ / shares	$ 40.985	$ 38.120	$ 35.540	$ 30.440	$ 29.015	$ 28.215	$ 22.151
Selling Stockholders \| Secondary Offering \| Class A Common Stock
Class of Stock and Other Items [Line Items]
Existing shares sold (in shares)	12,366,683	12,084,902	10,783,760	13,659,431	11,252,620	8,752,038	3,125,728
Number of shares issued (in share)	19,782,087	19,550,000	17,250,000	21,850,000	18,000,000	14,000,000	5,000,000
Stock offering price (in dollars per share) \| $ / shares	$ 40.985	$ 38.120	$ 35.540	$ 30.440	$ 29.015	$ 28.215	$ 22.151

Revenue (Details) - USD ($) $ in Millions	3 Months Ended
Revenue (Details) - USD ($) $ in Millions	Apr. 28, 2024	Apr. 30, 2023
Disaggregation of Revenue [Line Items]
Total net sales	$ 1,741	$ 1,574
Pipes, valves & fittings products
Disaggregation of Revenue [Line Items]
Total net sales	1,169	1,074
Storm drainage products
Disaggregation of Revenue [Line Items]
Total net sales	253	215
Fire protection products
Disaggregation of Revenue [Line Items]
Total net sales	167	169
Meter products
Disaggregation of Revenue [Line Items]
Total net sales	$ 152	$ 116

Acquisitions - Narrative (Details) $ in Millions	3 Months Ended
Acquisitions - Narrative (Details) $ in Millions	Apr. 28, 2024 USD ($)	Apr. 30, 2023 USD ($)	Apr. 01, 2024 branch_location	Mar. 07, 2024 branch_location	Feb. 12, 2024 branch_location	Apr. 17, 2023 branch_location	Mar. 06, 2023 branch_location
Business Acquisition [Line Items]
Transaction value	$ 585	$ 72
Goodwill, expected tax deductible amount	191	2
Intangible assets	219	33
Deferred income taxes	47	0
Property, plant and equipment	11	$ 14
Midwest Pipe Supply Inc.
Business Acquisition [Line Items]
Number of branch locations acquired \| branch_location						1
Landscape & Construction Supplies LLC
Business Acquisition [Line Items]
Number of branch locations acquired \| branch_location							2
Dana Kepner Company LLC
Business Acquisition [Line Items]
Number of branch locations acquired \| branch_location				21
Intangible assets	184
Deferred income taxes	41
Property, plant and equipment	$ 8
Eastern Supply Inc.
Business Acquisition [Line Items]
Number of branch locations acquired \| branch_location					2
ACF West Inc.
Business Acquisition [Line Items]
Number of branch locations acquired \| branch_location			6

Acquisitions - Allocation of Transaction Price (Details) - USD ($) $ in Millions	Apr. 28, 2024	Apr. 30, 2023
Allocation of transaction price
Cash	$ 31	$ 0
Receivables	61	10
Inventories	77	17
Intangible assets	219	33
Goodwill	284	2
Property, plant and equipment	11	14
Operating lease right-of-use assets	11	0
Other assets, current and non-current	1	3
Total assets acquired	695	79
Accounts payable	29	4
Deferred income taxes	47	0
Operating lease liabilities, current and non-current	11	0
Fair value of contingent consideration recognized	8	5
Other liabilities, current and non-current	5	3
Net assets acquired	595	$ 67
Dana Kepner Company LLC
Allocation of transaction price
Cash	29
Intangible assets	184
Goodwill	264
Property, plant and equipment	8
Deferred income taxes	41
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNetWorkingCapital	$ 93

Acquisitions - Net Cash Outflow (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]
Net assets acquired	$ 595	$ 67
Less: Working capital adjustment	0	(3)
Less: Cash acquired in acquisition	(31)	0
Payments to Acquire Businesses, Net of Cash Acquired, Total	$ 564	$ 64

Acquisitions - Intangible Assets (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Customer relationships
Acquired Finite-Lived Intangible Assets [Line Items]
Intangible Asset Amount	$ 216	$ 33
Weighted Average Amortization Period	10 years	10 years
Weighted Average Discount Rate	13.30%	17.20%
Weighted Average Attrition Rate	12.50%	14.40%
Customer relationships \| Dana Kepner Company LLC
Acquired Finite-Lived Intangible Assets [Line Items]
Intangible Asset Amount	$ 181
Weighted Average Amortization Period	10 years
Weighted Average Discount Rate	13.00%
Weighted Average Attrition Rate	12.50%
Trademark
Acquired Finite-Lived Intangible Assets [Line Items]
Intangible Asset Amount	$ 3
Weighted Average Amortization Period	5 years
Weighted Average Discount Rate	13.00%

Acquisitions - Pro Forma Financial Information (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Pro forma financial information
Net sales	$ 1,770	$ 1,648
Net income	$ 102	$ 128

Goodwill and Intangible Assets - Goodwill Balance (Details) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Goodwill:
Gross Goodwill	$ 1,845	$ 1,561
Accumulated Impairment	0	0
Goodwill	$ 1,845	$ 1,561

Goodwill and Intangible Assets - Goodwill Rollforward (Details) $ in Millions	3 Months Ended
	Apr. 28, 2024 USD ($)
Goodwill changes:
Goodwill, beginning balance	$ 1,561
Goodwill acquired during the year	284
Goodwill, ending balance	$ 1,845

Goodwill and Intangible Assets - Intangible Assets (Details) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Intangible assets, net:
Gross Intangible	$ 1,728	$ 1,506
Accumulated Amortization	757	722
Net Intangible	971	784
Customer relationships
Intangible assets, net:
Gross Intangible	1,712	1,496
Accumulated Amortization	753	718
Net Intangible	959	778
Other intangible assets
Intangible assets, net:
Gross Intangible	16	10
Accumulated Amortization	4	4
Net Intangible	$ 12	$ 6

Goodwill and Intangible Assets - Amortization Expense Related to Intangible Assets (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Amortization expense related to intangible assets:
Amortization expense	$ 35	$ 29

Goodwill and Intangible Assets - Estimated Aggregate Amortization Expense (Details) $ in Millions	Apr. 28, 2024 USD ($)
Estimated prospective aggregate amortization expense:
Fiscal 2024	$ 112
Fiscal 2025	140
Fiscal 2026	130
Fiscal 2027	121
Fiscal 2028	$ 112

Debt - Summary of Debt (Details) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024	Apr. 30, 2023
Debt Instrument [Line Items]
Long-term debt, Principal	$ 2,426	$ 1,878
Unamortized Discount and Debt Issuance Costs	25	15
Long-term Debt	2,449	1,893
Term loan
Debt Instrument [Line Items]
Current maturities of long-term debt, Principal	23		$ 15
Senior ABL Credit Facility due February 2029 \| Revolving credit facility
Debt Instrument [Line Items]
Long-term debt, Principal	241	430
Unamortized Discount and Debt Issuance Costs	0	0
Senior Term Loan due July 2028 \| Term loan
Debt Instrument [Line Items]
Current maturities of long-term debt, Principal	15	15
Long-term debt, Principal	1,444	1,448
Unamortized Discount and Debt Issuance Costs	14	15
Senior Term Loan Due February 2031 \| Term loan
Debt Instrument [Line Items]
Current maturities of long-term debt, Principal	8	0
Long-term debt, Principal	741	0
Unamortized Discount and Debt Issuance Costs	$ 11	$ 0

Debt - Debt Agreements Narrative (Details) - USD ($)	3 Months Ended
Debt - Debt Agreements Narrative (Details) - USD ($)	Apr. 28, 2024	Jan. 28, 2024	Feb. 26, 2023	Jul. 29, 2022
Senior Term Loan due July 2028 \| Term loan
Debt Instrument [Line Items]
Aggregate principal amount			$ 1,500,000,000
Periodic payment as a percentage of original principal	0.25%
Debt instrument, SOFR floor	0.00%
Weighted average interest rate (percent)	7.97%
Debt covenant, consolidated secured leverage ratio	3.25
Senior Term Loan due July 2028 \| Term loan \| Level 2
Debt Instrument [Line Items]
Fair value of debt	$ 1,461,000,000
Senior Term Loan due July 2028 \| Term loan \| Interest Rate Swap Maturing July 27, 2026
Debt Instrument [Line Items]
Applicable margin (percent)	2.60%
Senior Term Loan due July 2028 \| Term loan \| Federal funds rate, base rate
Debt Instrument [Line Items]
Applicable margin (percent)	0.50%
Senior Term Loan due July 2028 \| Term loan \| Base Rate Component, SOFR
Debt Instrument [Line Items]
Applicable margin (percent)	1.00%
Senior Term Loan due July 2028 \| Term loan \| Base Rate Component, Addition To Prime, SOFR, Federal Funds Rate
Debt Instrument [Line Items]
Applicable margin (percent)	1.50%
Senior ABL Credit Facility due February 2029 \| Revolving credit facility
Debt Instrument [Line Items]
Aggregate commitments				$ 1,250,000,000
Fee on unfunded commitments (percent)	0.25%
Amount outstanding	$ 241,000,000	$ 430,000,000
Debt covenant, consolidated fixed charge coverage ratio	1.00
Debt covenant, threshold percentage of borrowing base or aggregate effective commitments for fixed charge coverage ratio	10.00%
Senior ABL Credit Facility due February 2029 \| Secured Overnight Financing Rate (SOFR) \| Revolving credit facility \| Minimum
Debt Instrument [Line Items]
Applicable margin (percent)	1.25%
Senior ABL Credit Facility due February 2029 \| Secured Overnight Financing Rate (SOFR) \| Revolving credit facility \| Maximum
Debt Instrument [Line Items]
Applicable margin (percent)	1.75%
Senior ABL Credit Facility due February 2029 \| Alternate base rate \| Revolving credit facility \| Minimum
Debt Instrument [Line Items]
Applicable margin (percent)	0.25%
Senior ABL Credit Facility due February 2029 \| Alternate base rate \| Revolving credit facility \| Maximum
Debt Instrument [Line Items]
Applicable margin (percent)	0.75%
Senior Term Loan Due February 2031 \| Term loan
Debt Instrument [Line Items]
Aggregate principal amount			$ 750,000,000
Periodic payment as a percentage of original principal	0.25%
Weighted average interest rate (percent)	7.56%
Senior Term Loan Due February 2031 \| Term loan \| Level 2
Debt Instrument [Line Items]
Fair value of debt	$ 749,000,000
Revolving credit facility \| Term loan
Debt Instrument [Line Items]
Weighted average interest rate (percent)	6.62%

Debt - Aggregate Future Debt Payments (Details) $ in Millions	Apr. 28, 2024 USD ($)
Aggregate future debt payments
Fiscal 2024	$ 17
Fiscal 2025	23
Fiscal 2026	23
Fiscal 2027	23
Fiscal 2028	$ 1,410

Debt - Interest Rate Swaps Narrative (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Jul. 27, 2026	Jul. 27, 2025	Jul. 27, 2024	Feb. 12, 2024	Jan. 28, 2024	Feb. 26, 2023
Debt Instrument [Line Items]
Fair value of this cash flow interest rate swap asset	$ 91					$ 67
Cash flow hedge gain (loss) to be reclassified within 12 months	47
Interest Rate Swap Maturing July 27, 2026 \| Senior Term Loan due July 2028 \| Term loan
Debt Instrument [Line Items]
Hedged borrowings	$ 900
Effective fixed rate (percent)	3.293%
Applicable margin (percent)	2.60%
Interest Rate Swap Maturing July 27, 2026 \| Cash flow
Debt Instrument [Line Items]
Fixed interest rate (percent)	0.693%						0.693%
Interest Rate Swap Maturing July 27, 2026 \| Cash flow \| Forecast
Debt Instrument [Line Items]
Notional amount			$ 700	$ 800
Interest Rate Swap Maturing July 27, 2028 \| Senior Term Loan due July 2028 \| Term loan
Debt Instrument [Line Items]
Hedged borrowings					$ 750
Effective fixed rate (percent)	6.163%
Applicable margin (percent)	2.25%
Interest Rate Swap Maturing July 27, 2028 \| Cash flow
Debt Instrument [Line Items]
Fixed interest rate (percent)	3.913%				3.913%
Interest Rate Swap Maturing July 27, 2028 \| Cash flow \| Forecast
Debt Instrument [Line Items]
Notional amount		$ 1,500

Debt - Accumulated Other Comprehensive Income (Loss) (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Accumulated Other Comprehensive Income
Beginning balance	$ 1,524	$ 2,410
Measurement adjustment gain for interest rate swap	37	1
Reclassification of (income) to interest expense	(13)	(10)
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification, Tax [Abstract]
Measurement adjustment gain for interest rate swap	(9)	0
Reclassification of (income) to interest expense	3	1
Ending balance	1,644	2,192
Accumulated other comprehensive loss, cash flow hedge \| Interest Rate Swap Maturing July 27, 2026
Accumulated Other Comprehensive Income
Beginning balance	48	70
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), after Reclassification, Tax [Abstract]
Ending balance	$ 66	$ 62

Income Taxes (Details) - USD ($) $ / shares in Units, $ in Millions		3 Months Ended
	Oct. 30, 2022	Apr. 28, 2024	Apr. 30, 2023	Jan. 28, 2024	Oct. 28, 2022
Income Taxes [Line Items]
Effective tax rate (percent)		24.60%	18.90%
Percent of Company realized tax benefits payable to Limited Partners pursuant to Tax Receivable Agreements		85.00%
Pro forma tax rate per agreements (percent)		25.10%
Continuing Limited Partners
Income Taxes [Line Items]
Estimated deferred tax asset target per agreement		$ 147
Estimated tax liability per agreement		125
Estimated increase in deferred tax liability due to exchange of Partnership Interests	$ 6
Former Limited Partners
Income Taxes [Line Items]
Tax receivable arrangement		716		$ 717
Tax benefit arrangement payable, current		$ 19
Class A Common Stock
Income Taxes [Line Items]
Closing stock price (in dollars per share)					$ 57.32

Supplemental Financial Statement Information - Receivables (Details) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Total Receivables, net
Trade receivables, net of allowance for credit losses	$ 1,125	$ 888
Supplier rebate receivables	75	85
Receivables, net of allowance for credit losses	$ 1,200	$ 973

Supplemental Financial Statement Information - Accrued Compensation and Benefits (Details) - USD ($) $ in Millions	Apr. 28, 2024	Jan. 28, 2024
Accrued Compensation and Benefits
Accrued bonuses and commissions	$ 40	$ 82
Other compensation and benefits	28	24
Accrued compensation and benefits	$ 68	$ 106

Supplemental Financial Statement Information - Cash and Non-cash Impacts Associated with Leases (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Operating cash flow payments for operating lease liabilities	$ 15	$ 13
Operating cash flow payments for non-lease components	8	6
Right-of-use assets obtained in exchange for new operating lease liabilities	$ 18	$ 16

Supplemental Financial Statement Information - Depreciation Expense (Details) - USD ($) $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Depreciation expense related to property and equipment, including capitalized software
Depreciation	$ 8	$ 6

Non-controlling Interests (Details) - Holdings - shares	3 Months Ended	12 Months Ended
Non-controlling Interests (Details) - Holdings - shares	Apr. 28, 2024	Jan. 28, 2024
Partnership Interests
Partnership Interests (in units)	201,184,233	200,906,884
Issuance of Partnership Interests (in units)	158,097
Exchange of Partnership Interests (in units)	(4,042)
Vesting of Partnership Interests (in units)	123,294
Ownership Percentage
Ownership Percentage	100.00%	100.00%
Issuance of Partnership Interests (percent)	0.00%
Exchange of Partnership Interests (percent)	0.00%
Vesting of Partnership Interests (percent)	0.00%
Core & Main
Partnership Interests
Partnership Interests (in units)	192,634,317	191,663,608
Issuance of Partnership Interests (in units)	158,097
Exchange of Partnership Interests (in units)	(812,612)
Vesting of Partnership Interests (in units)	0
Ownership Percentage
Ownership Percentage	95.80%	95.40%
Issuance of Partnership Interests (percent)	0.00%
Exchange of Partnership Interests (percent)	(0.40%)
Vesting of Partnership Interests (percent)	0.00%
Continuing Limited Partners
Partnership Interests
Partnership Interests (in units)	8,549,916	9,243,276
Issuance of Partnership Interests (in units)	0
Exchange of Partnership Interests (in units)	(816,654)
Vesting of Partnership Interests (in units)	123,294
Ownership Percentage
Ownership Percentage	4.20%	4.60%
Issuance of Partnership Interests (percent)	0.00%
Exchange of Partnership Interests (percent)	(0.40%)
Vesting of Partnership Interests (percent)	0.00%

Basic and Diluted Earnings Per Share - Narrative (Details)	3 Months Ended
	Apr. 28, 2024 USD ($) shares
Earnings Per Share [Abstract]
Preferred dividends \| $	$ 0
Preferred stock outstanding (in shares) \| shares	0

Basic and Diluted Earnings Per Share - Calculation (Details) - USD ($) $ / shares in Units, $ in Millions	3 Months Ended
	Apr. 28, 2024	Apr. 30, 2023
Basic earnings per share:
Net income	$ 101.0	$ 133.0
Net income attributable to non-controlling interests	6.0	47.0
Net income available to Class A common stock	$ 95.0	$ 86.0
Weighted average shares outstanding - basic (in shares)	192,194,061	171,597,317
Net income per share - basic (in dollars per share)	$ 0.49	$ 0.50
Diluted earnings per share:
Net income available to common shareholders - basic	$ 95.0	$ 86.0
Increase to net income attributable to dilutive instruments	5.0	35.0
Net income available to common shareholders - diluted	$ 100.0	$ 121.0
Weighted average shares outstanding - basic (in shares)	192,194,061	171,597,317
Incremental shares of common stock attributable to dilutive instruments (in shares)	10,421,763	72,119,447
Weighted average shares outstanding - diluted (in shares)	202,615,824	243,716,764
Net income per share - diluted (in dollars per share)	$ 0.49	$ 0.50

Subsequent Events (Details) - Senior Term Loan due July 2028 - Term loan		3 Months Ended
	May 21, 2024	Apr. 28, 2024
Subsequent Event [Line Items]
Periodic payment as a percentage of original principal		0.25%
Debt instrument, SOFR floor		0.00%
Interest Rate Swap Maturing July 27, 2026
Subsequent Event [Line Items]
Applicable margin (percent)		2.60%
Subsequent event
Subsequent Event [Line Items]
Periodic payment as a percentage of original principal	0.25%
Debt instrument, SOFR floor	0.00%
Subsequent event \| Interest Rate Swap Maturing July 27, 2026
Subsequent Event [Line Items]
Applicable margin (percent)	2.00%

Core and Main (NYSE:CNM)
Historical Stock Chart
From Oct 2024 to Nov 2024

Click Here for more Core and Main Charts.

Core and Main (NYSE:CNM)
Historical Stock Chart
From Nov 2023 to Nov 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

CNM Core and Main Inc

Latest CNM Messages

Loading Messages....

Core and Main Inc News

Loading Messages....

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

CNM Core and Main Inc

Latest CNM Messages

Loading Messages....

Core and Main Inc News

Loading Messages....

Your Recent History

Company

Business

Popular

Get The App