Core & Main, headquartered in St. Louis, Missouri, distributes products used for water, wastewater, storm drainage, and fire protection in the United States. Customers include municipalities, private water companies, and professional contractors. The company has 370 branch locations in 49 U.S. states, 60,000 customers, and sells 225,000 products.3 It is part of Home Depot Supply.1 Its shares trade on NYSE under the symbol CNM.1Wikipedia text CC BY-SA 4.0
Core & Main, headquartered in St. Louis, Missouri, distributes products used for water, wastewater, storm drainage, and fire protection in the United States. Customers include municipalities, private water companies, and professional contractors. The company has 370 branch locations in 49 U.S. states, 60,000 customers, and sells 225,000 products.3
Financials
From the company’s reports to the SEC. Every number links to the filing it came from.
Revenue101112136$7.6B in 2026+126% since 2020Gross profit101112136$2.1B in 2026+161% since 2020Operating income101112136$722.0M in 2026+366% since 2020Net income101112136$441.0M in 2026+1125% since 2020
Revenue141516$2.1B in Q2 FY2026+2% since Q2 FY2025Gross profit141516$573.0M in Q2 FY2026+2% since Q2 FY2025Operating income141516$227.0M in Q2 FY2026+7% since Q2 FY2025Net income141516$144.0M in Q2 FY2026+7% since Q2 FY2025
Every line of the income statement as filed: the last 3 fiscal years, latest first.6
Period ending
2026-01-31
2025-01-31
2024-01-31
Net sales
$7.6B
$7.4B
$6.7B
Cost of sales
$5.6B
$5.5B
$4.9B
Gross profit
$2.1B
$2.0B
$1.8B
Selling, general and administrative
$1.2B
$1.1B
$931.0M
Depreciation and amortization
$183.0M
$183.0M
$147.0M
Total operating expenses
$1.3B
$1.3B
$1.1B
Operating income
$722.0M
$719.0M
$740.0M
Interest expense
-$120.0M
-$142.0M
-$81.0M
Other income
$5.0M
$0
$0
Income before provision for income taxes
$607.0M
$577.0M
$659.0M
Provision for income taxes
$145.0M
$143.0M
$128.0M
Net income
$462.0M
$434.0M
$531.0M
Less: net income attributable to non-controlling interests
$21.0M
$23.0M
$160.0M
Net income attributable to Core & Main, Inc.
$441.0M
$411.0M
$371.0M
Basic (in dollars per share)
$2.32
$2.14
$2.15
Diluted (in dollars per share)
$2.31
$2.13
$2.15
Basic (shares)
189.7M shares
191.6M shares
172.8M shares
Diluted (shares)
197.9M shares
201.4M shares
227.8M shares
No quarter-by-quarter statement was filed.
Total assets101112136$6.1B in 2026+55% since 2021Total liabilities101112136$4.0B in 2026+28% since 2021Shareholders’ equity1112136$2.0B in 2026+51% since 2022Cash101112136$220.0M in 2026+495% since 2019Long-term debt101112136$2.1B in 2026−6% since 2021
Total assets17151614$6.7B in Q2 FY2026+6% since Q2 FY2025Total liabilities17151614$4.6B in Q2 FY2026+6% since Q2 FY2025Shareholders’ equity17151614$2.0B in Q2 FY2026+8% since Q2 FY2025Cash17151614$312.0M in Q2 FY2026+1148% since Q2 FY2025Long-term debt17151614$2.4B in Q2 FY2026+9% since Q2 FY2025
Every line of the balance sheet as filed: the last 4 fiscal years (annual) or 4 quarters (quarterly), latest first.6
Period ending
2026-01-31
2025-01-31
2024-01-31
2023-01-31
Cash and cash equivalents
$220.0M
$8.0M
Receivables, net of allowance for credit losses of $22 and $18
$1.0B
$1.1B
Inventories
$986.0M
$908.0M
Prepaid expenses and other current assets
$48.0M
$43.0M
Total current assets
$2.3B
$2.0B
Property, plant and equipment, net
$178.0M
$168.0M
Operating lease right-of-use assets
$287.0M
$244.0M
Intangible assets, net
$823.0M
$935.0M
Goodwill
$1.9B
$1.9B
$1.6B
Deferred income taxes
$565.0M
$558.0M
Other assets
$10.0M
$42.0M
Total assets
$6.1B
$5.9B
Current maturities of long-term debt
$24.0M
$24.0M
Accounts payable
$512.0M
$562.0M
Accrued compensation and benefits
$123.0M
$123.0M
Current operating lease liabilities
$75.0M
$67.0M
Other current liabilities
$140.0M
$90.0M
Total current liabilities
$874.0M
$866.0M
Long-term debt
$2.1B
$2.2B
Non-current operating lease liabilities
$214.0M
$178.0M
Deferred income taxes
$89.0M
$87.0M
Tax receivable agreement liabilities
$680.0M
$706.0M
Other liabilities
$30.0M
$22.0M
Total liabilities
$4.0B
$4.1B
Additional paid-in capital
$1.2B
$1.2B
Retained earnings
$755.0M
$449.0M
Accumulated other comprehensive (loss) income
-$6.0M
$27.0M
Total stockholders equity attributable to Core & Main, Inc.
$2.0B
$1.7B
Non-controlling interests
$77.0M
$76.0M
Total stockholders equity
$2.1B
$1.8B
$1.5B
$2.4B
Total liabilities and stockholders equity
$6.1B
$5.9B
Allowance for credit losses
$22.0M
$18.0M
Period ending
2026-01-31
2025-01-31
2024-01-31
2023-01-31
Cash and cash equivalents
$220.0M
$8.0M
Receivables, net of allowance for credit losses of $22 and $18
$1.0B
$1.1B
Inventories
$986.0M
$908.0M
Prepaid expenses and other current assets
$48.0M
$43.0M
Total current assets
$2.3B
$2.0B
Property, plant and equipment, net
$178.0M
$168.0M
Operating lease right-of-use assets
$287.0M
$244.0M
Intangible assets, net
$823.0M
$935.0M
Goodwill
$1.9B
$1.9B
$1.6B
Deferred income taxes
$565.0M
$558.0M
Other assets
$10.0M
$42.0M
Total assets
$6.1B
$5.9B
Current maturities of long-term debt
$24.0M
$24.0M
Accounts payable
$512.0M
$562.0M
Accrued compensation and benefits
$123.0M
$123.0M
Current operating lease liabilities
$75.0M
$67.0M
Other current liabilities
$140.0M
$90.0M
Total current liabilities
$874.0M
$866.0M
Long-term debt
$2.1B
$2.2B
Non-current operating lease liabilities
$214.0M
$178.0M
Deferred income taxes
$89.0M
$87.0M
Tax receivable agreement liabilities
$680.0M
$706.0M
Other liabilities
$30.0M
$22.0M
Total liabilities
$4.0B
$4.1B
Additional paid-in capital
$1.2B
$1.2B
Retained earnings
$755.0M
$449.0M
Accumulated other comprehensive (loss) income
-$6.0M
$27.0M
Total stockholders equity attributable to Core & Main, Inc.
$2.0B
$1.7B
Non-controlling interests
$77.0M
$76.0M
Total stockholders equity
$2.1B
$1.8B
$1.5B
$2.4B
Total liabilities and stockholders equity
$6.1B
$5.9B
Allowance for credit losses
$22.0M
$18.0M
Cash from operations101112136$650.0M in 2026+235% since 2020Share buybacks12136$155.0M in 2026
Cash flow is reported year to date, not quarter by quarter, so there are no separate quarterly figures.
Every line of the cash flow as filed: the last 3 fiscal years, latest first.6
Period ending
2026-01-31
2025-01-31
2024-01-31
Net income
$462.0M
$434.0M
$531.0M
Depreciation and amortization
$192.0M
$194.0M
$154.0M
Equity-based compensation expense
$17.0M
$14.0M
$10.0M
Loss on debt modification and extinguishment
$28.0M
$13.0M
$2.0M
Other
$0
$8.0M
$5.0M
(Increase) decrease in receivables
$26.0M
-$2.0M
$21.0M
(Increase) decrease in inventories
-$70.0M
-$36.0M
$328.0M
(Increase) decrease in other assets
$6.0M
-$13.0M
$2.0M
Increase (decrease) in accounts payable
-$59.0M
$14.0M
$11.0M
Increase (decrease) in accrued liabilities
$48.0M
-$5.0M
$5.0M
Net cash provided by operating activities
$650.0M
$621.0M
$1.1B
Capital expenditures
-$46.0M
-$35.0M
-$39.0M
Acquisitions of businesses, net of cash acquired
-$61.0M
-$741.0M
-$231.0M
Other
-$38.0M
-$12.0M
$0
Net cash used in investing activities
-$145.0M
-$788.0M
-$270.0M
Repurchase and retirement of equity interests
-$155.0M
-$176.0M
-$1.3B
Distributions to non-controlling interest holders
-$7.0M
-$11.0M
-$41.0M
Payments pursuant to Tax Receivable Agreements
-$18.0M
-$11.0M
-$5.0M
Borrowings on asset-based revolving credit facility
$150.0M
$774.0M
$665.0M
Repayments on asset-based revolving credit facility
-$243.0M
-$1.1B
-$235.0M
Issuance of long-term debt
$0
$950.0M
$0
Repayments of long-term debt
-$24.0M
-$223.0M
-$15.0M
Debt issuance costs
$0
-$15.0M
$0
Other
$4.0M
-$4.0M
$0
Net cash (used in) provided by financing activities
-$293.0M
$174.0M
-$975.0M
Increase (decrease) in cash and cash equivalents
$212.0M
$7.0M
-$176.0M
Cash paid for interest (excluding effects of interest rate swap)
Core & Main is part of a group headed by Home Depot Supply. 3 entities, 2 countries on record. Switch between the flow chart and the network, and select any entity to see its details.
Core & Main Canada, Inc. Subsidiary · Ontario, Canada
Built from parent and subsidiary links from GLEIF, the Global Legal Entity Identifier Foundation (CC0); subsidiaries listed in Exhibit 21 of annual reports filed with the SEC; subsidiaries, stakes and holdings from Wikidata (CC0); major holders from Schedules 13D and 13G. Each entity in the chart links to its source.
What it owns
What Core & Main reports owning in its annual reports to the SEC: buildings, land and equipment, real estate and locations, investments, intangible assets and inventory, at the end of its latest fiscal year and a year before.
We own our headquarters, located in St. Louis, Missouri, which we use for our principal corporate activities. In addition to our headquarters, as of February 1, 2026, we leased 331 properties and owned 47 properties. Our facilities typically include a small office space, an in-store counter and/or merchandising display area, inside warehouse space and a yard for outside storage. In addition, we have 8 distribution facilities strategically located around the U.S. to maximize efficiency of product distribution. We enter into leases with terms typically ranging from three to seven years that include renewal options. We believe that these facilities are well-maintained and adequate to support the current needs of our business.
Upcoming dates from Nasdaq's calendar; past results from the company's 8-K filings (Item 2.02). The full markets calendar
Filings
431 filings to the SEC since October 2021: 5 annual reports, 15 quarterly reports, 53 major events, 234 insider forms, 24 large holders, 100 other. The latest 20:
115 open-market trades by officers, directors and large owners since October 2021: 2 buys and 113 sales. Grants, option exercises and gifts are left out.
What the company paid its top executives, from the summary compensation table in its proxy statement. Total pay includes salary, bonus, stock and option awards and other pay, as the company valued them.
The largest holders among investment managers' 13F reports for the quarter ending Jun 30, 2026, the top 25 of 100. Change is in shares since the quarter before.
From the cover page of the 10-K filed Mar 24, 2026 (Section 12(b) of the Exchange Act).18
Risk factors and legal proceedings
The risks Core & Main names in Item 1A of its 10-K filed Mar 24, 2026: 48 risks under these headings, as written.18
Risks Related to Our Business
We have been, and may continue to be, adversely impacted by declines and volatility in the U.S. residential and non-residential construction markets, which may result in reduced net sales.
Our business and the market for our products and services generally are subject to slowdowns in municipal infrastructure spending which may result in reduced net sales.
We may lose business to competitors through the competitive bidding process.
We are subject to price fluctuations in our product costs.
We are subject to inventory management risks. Insufficient inventory may result in lost sales opportunities or delayed revenue, while excess inventory may negatively impact our gross margin.
Acquisitions and other strategic transactions involve a number of inherent risks, any of which could result in the benefits anticipated not being realized.
Our industry and the markets in which we operate are fragmented and highly competitive, and increased competitive pressures, including the pressure to consolidate, could adversely affect our business.
The development of alternatives to distributors of our products in the supply chain could cause a decrease in our net sales and operating results and limit our ability to grow our business.
We may be unable to hire, engage and retain key personnel, including sales representatives, qualified branch, district and regional managers and senior management.
If we fail to identify, develop and maintain relationships with a sufficient number of qualified suppliers or our exclusive or limited supplier distribution rights are terminated, our ability to timely and efficiently access products that meet our standards for quality could be adversely affected or we may experience an increase in the costs of our products that could reduce our overall profitability.
A change in supplier terms could adversely affect our income and margins.
The other 37 risks
Our operating results are sensitive to the availability of freight.
A significant amount of our net sales are credit sales, which are made primarily to customers whose ability to pay is dependent, in part, upon the economic strength of the industry and geographic areas in which they operate.
We may not be able to identify new products and new product lines and integrate them into our distribution network, which could adversely affect our ability to compete.
A public health crisis could have a material adverse effect on our business or financial condition.
We could incur significant costs in complying with environmental, health and safety laws or permitting regimes or as a result of satisfying any liability or obligation imposed under such laws or permitting regimes.
We are subject to regulation and regulatory change, and our costs of doing business could increase as a result of changes in federal, state or local regulations.
Increasing scrutiny and changing stakeholder expectations and disclosures in respect of ESG and sustainability practices may adversely impact our business and our stock price and impose additional costs or expose us to new or additional risks.
Due to the nature of our business, we may be subject to legal proceedings, regulatory disputes, and governmental inquiries that could cause us to incur significant expenses, divert our management’s attention, and materially harm our business, financial condition, and operating results.
Failure to achieve and maintain a high level of product quality as a result of our suppliers’ or manufacturers’ mistakes or inefficiencies could damage our reputation and negatively impact our revenue and results of operations.
Any difficulties with, or interruptions of, our fabrication services could delay our output of products and harm our relationships with our customers.
We are subject to certain safety and labor risks associated with the distribution and fabrication of our products.
Interruptions in the proper functioning of the Company’s and our third-party service providers’ IT systems or compromise of our or our customers’ confidential data, including from cybersecurity threats, could disrupt operations and cause unanticipated reputational harm, litigation and regulatory risk, as well as increases in costs or decreases in net sales, or both.
Our competitive environment may be impacted by technological innovation and we may be required to invest in technology to maintain our position in the industry.
An impairment of goodwill, intangible assets or other long-lived assets could have a material adverse effect on our financial position or results of operations.
Our customer relationships are generally governed by purchase orders and job-specific customer agreements, as applicable, and not by long-term agreements, and, as a result, such customers have the right to change the terms under which they do business and/or terminate their relationship with us.
We are subject to risks associated with operating internationally.
Risks Related to Our Indebtedness
Our indebtedness may adversely affect our financial health and our ability to raise additional capital or obtain financing in the future.
Despite our indebtedness levels, we and our subsidiaries may be able to incur substantially more indebtedness, which may increase the risks to our financial condition and results of operations created by our indebtedness.
The agreements governing our indebtedness restrict our current and future operations and our ability, and the ability of our future subsidiaries, to engage in certain business and financial transactions, and as a result, may adversely affect our business or financial condition.
The Amended and Restated Limited Partnership Agreement of Holdings and the Tax Receivable Agreements limit our ability to incur additional indebtedness or refinance our existing indebtedness on favorable terms.
An increase in interest rates would increase the cost of servicing our indebtedness and could reduce our profitability, increase cash outflows, decrease our liquidity or impact our solvency.
Changes in our credit ratings and outlook may reduce access to capital and increase borrowing costs.
Our ability to generate the significant amount of cash needed to pay interest and principal on our indebtedness and our ability to refinance all or a portion of our indebtedness or obtain additional financing depends on many factors beyond our control.
Risks Related to Our Organizational Structure
Our principal asset is our direct and indirect ownership interest in Holdings, and accordingly, we depend on distributions from Holdings and its subsidiaries to pay our taxes and other expenses, including payments under each of the Tax Receivable Agreements. Our subsidiaries’ ability to make such distributions may be subject to various limitations and restrictions.
Our organizational structure, including the Tax Receivable Agreements, confers certain benefits that will not benefit Class A common shareholders to the same extent as it will benefit holders of the Tax Receivable Agreements.
The Tax Receivable Agreements require us to make cash payments in respect of certain tax benefits to which we may become entitled, and we expect that the payments we will be required to make will be substantial.
In certain cases, payments under the Tax Receivable Agreements may be accelerated or significantly exceed the actual benefits we realize in respect of the tax attributes subject to the Tax Receivable Agreements.
We will not be reimbursed for any payments made under the Tax Receivable Agreements in the event that any tax benefits are disallowed.
If we were deemed to be an investment company under the Investment Company Act of 1940, as amended (the “1940 Act”), as a result of our ownership of Holdings, applicable restrictions could make it impractical for us to continue our business as currently contemplated and could have a material adverse effect on our business or financial condition.
Risks Related to Our Class A Common Stock
The market price of our Class A common stock may be volatile and could decline.
An active, liquid trading market for our Class A common stock may not be sustained.
Future sales of shares by us or our existing shareholders could cause our stock price to decline.
Future offerings of debt, Class A common stock, equity securities which would rank senior to our Class A common stock or other securities convertible or exchangeable into common or preferred stock, in connection with a financing, strategic investment, litigation settlement or employee arrangement or otherwise, may result in dilution to owners of our Class A common stock and/or may adversely affect the market price of our Class A common stock.
Anti-takeover provisions in our Certificate of Incorporation and our amended and restated by-laws (the “By-laws”) could discourage, delay or prevent a change of control of our Company and may affect the trading price of our Class A common stock.
We currently do not have an approved plan to pay dividends on our Class A common stock and consequently, your ability to achieve a return on your investment depends on appreciation in the price of our Class A common stock.
We could repurchase Class A common stock under the approved Repurchase Program however we are not obligated to repurchase shares under the plan.
Our Certificate of Incorporation designates the Court of Chancery of the State of Delaware as the sole and exclusive forum for certain litigation that may be initiated by our shareholders, which could limit our shareholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or shareholders.
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. See Note 9 to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
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—Due to the nature of our business, from time to time we may be subject to legal proceedings, regulatory disputes, and governmental inquiries that could cause us to incur significant expenses, divert our management’s attention, and materially harm our business, financial condition, and operating results” in this Annual Report on Form 10-K.