Go Pro

Core & Main (CNM) Financials

Core & Main logo
$42.45 -0.19 (-0.45%)
As of 10:17 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Core & Main

Annual Income Statements for Core & Main

This table shows Core & Main's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025 2/1/2026
Net Income / (Loss) Attributable to Common Shareholders
36 37 166 366 371 411 441
Consolidated Net Income / (Loss)
36 37 225 581 531 434 462
Net Income / (Loss) Continuing Operations
36 37 225 581 531 434 462
Total Pre-Tax Income
42 46 276 709 659 577 607
Total Operating Income
155 185 425 775 740 719 722
Total Gross Profit
789 878 1,280 1,795 1,818 1,980 2,059
Total Revenue
3,389 3,642 5,004 6,651 6,702 7,441 7,647
Operating Revenue
3,389 3,642 5,004 6,651 6,702 7,441 7,647
Total Cost of Revenue
2,600 2,764 3,724 4,856 4,884 5,461 5,588
Operating Cost of Revenue
2,600 2,764 3,724 4,856 4,884 5,461 5,588
Total Operating Expenses
634 693 855 1,020 1,078 1,261 1,337
Selling, General & Admin Expense
509 556 717 880 931 1,078 1,154
Depreciation Expense
125 137 138 140 147 183 183
Total Other Income / (Expense), net
-113 -139 -149 -66 -81 -142 -115
Interest Expense
113 139 149 66 81 142 120
Other Income / (Expense), net
- - - - 0.00 0.00 5.00
Income Tax Expense
6.00 9.00 51 128 128 143 145
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 59 215 160 23 21
Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $2.15 $2.14 $2.32
Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 172.84M 191.62M 189.72M
Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $2.15 $2.13 $2.31
Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 227.82M 201.44M 197.86M
Weighted Average Basic & Diluted Shares Outstanding
- - 245.92M 246.07M 201.37M - 194.65M

Quarterly Income Statements for Core & Main

This table shows Core & Main's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/2/2025 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
Net Income / (Loss) Attributable to Common Shareholders
103 95 119 133 64 100 134 137 70 108 144
Consolidated Net Income / (Loss)
-21 101 126 140 67 105 141 143 73 113 150
Net Income / (Loss) Continuing Operations
-21 101 126 140 67 105 141 143 73 113 150
Total Pre-Tax Income
12 134 168 187 88 141 182 190 94 150 193
Total Operating Income
95 168 204 223 124 171 213 220 118 177 227
Total Gross Profit
546 468 518 543 451 510 560 561 428 520 573
Total Revenue
2,179 1,741 1,964 2,038 1,698 1,911 2,093 2,062 1,581 1,910 2,145
Operating Revenue
2,179 1,741 1,964 2,038 1,698 1,911 2,093 2,062 1,581 1,910 2,145
Total Cost of Revenue
1,633 1,273 1,446 1,495 1,247 1,401 1,533 1,501 1,153 1,390 1,572
Operating Cost of Revenue
1,633 1,273 1,446 1,495 1,247 1,401 1,533 1,501 1,153 1,390 1,572
Total Operating Expenses
451 300 314 320 327 339 347 341 310 343 346
Selling, General & Admin Expense
377 257 268 274 279 293 302 295 264 299 301
Depreciation Expense
74 43 46 46 48 46 45 46 46 44 45
Total Other Income / (Expense), net
-83 -34 -36 -36 -36 -30 -31 -30 -24 -27 -34
Interest Expense
83 34 36 36 36 30 31 30 29 27 32
Other Income / (Expense), net
- - - - - - 0.00 - - - -2.00
Income Tax Expense
33 33 42 47 21 36 41 47 21 37 43
Net Income / (Loss) Attributable to Noncontrolling Interest
-124 6.00 7.00 7.00 3.00 5.00 7.00 6.00 3.00 5.00 6.00
Basic Earnings per Share
$0.33 $0.49 $0.62 $0.69 $0.34 $0.53 $0.71 $0.72 $0.36 $0.57 $0.77
Weighted Average Basic Shares Outstanding
191.62M 192.19M 192.80M 191.54M 191.62M 189.80M 189.90M 190.21M 189.72M 188.38M 186.64M
Diluted Earnings per Share
$0.32 $0.49 $0.61 $0.69 $0.34 $0.52 $0.70 $0.72 $0.37 $0.57 $0.77
Weighted Average Diluted Shares Outstanding
201.44M 202.62M 202.67M 201.17M 201.44M 198.70M 198.30M 197.91M 197.86M 195.68M 193.36M
Weighted Average Basic & Diluted Shares Outstanding
197.89M 201.46M 201.13M 198.67M 0.00 197.13M 197.43M 195.51M 194.65M 193.52M 190.49M

Annual Cash Flow Statements for Core & Main

This table details how cash moves in and out of Core & Main's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025 2/1/2026
Net Change in Cash & Equivalents
144 200 -380 176 -176 7.00 212
Net Cash From Operating Activities
194 214 -31 401 1,069 621 650
Net Cash From Continuing Operating Activities
194 214 -31 401 1,069 621 650
Net Income / (Loss) Continuing Operations
36 37 225 581 531 434 462
Consolidated Net Income / (Loss)
36 37 225 581 531 434 462
Depreciation Expense
138 153 150 148 154 194 192
Non-Cash Adjustments To Reconcile Net Income
9.00 5.00 60 11 17 35 45
Changes in Operating Assets and Liabilities, net
11 19 -466 -339 367 -42 -49
Net Cash From Investing Activities
-234 -229 -203 -152 -270 -788 -145
Net Cash From Continuing Investing Activities
-234 -229 -203 -152 -270 -788 -145
Purchase of Property, Plant & Equipment
-14 -12 -20 -25 -39 -35 -46
Acquisitions
-220 -217 -179 -128 -231 -741 -61
Other Investing Activities, net
0.00 0.00 -4.00 1.00 0.00 -12 -38
Net Cash From Financing Activities
184 215 -146 -73 -975 174 -293
Net Cash From Continuing Financing Activities
184 215 -146 -73 -975 174 -293
Repayment of Debt
-30 -481 -2,350 -260 415 -578 -113
Repurchase of Common Equity
0.00 0.00 -8.00 0.00 -1,344 -176 -155
Payment of Dividends
-311 -15 -52 -57 -41 -11 -7.00
Issuance of Debt
525 710 1,500 244 0.00 950 0.00
Other Financing Activities, net
- - 0.00 0.00 -5.00 -11 -18
Cash Interest Paid
99 123 126 74 105 197 133
Cash Income Taxes Paid
13 8.00 55 147 116 143 79

Quarterly Cash Flow Statements for Core & Main

This table details how cash moves in and out of Core & Main's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/2/2025 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
Net Change in Cash & Equivalents
83 29 -17 -3.00 -2.00 0.00 17 64 131 -70 162
Net Cash From Operating Activities
-154 78 48 260 235 77 34 271 268 82 62
Net Cash From Continuing Operating Activities
-154 78 48 260 235 77 34 271 268 82 62
Net Income / (Loss) Continuing Operations
-21 101 126 140 67 105 141 143 73 113 150
Consolidated Net Income / (Loss)
-21 101 126 140 67 105 141 143 73 113 150
Depreciation Expense
80 46 49 49 50 48 48 48 48 47 50
Non-Cash Adjustments To Reconcile Net Income
22 5.00 9.00 7.00 14 9.00 8.00 7.00 21 5.00 8.00
Changes in Operating Assets and Liabilities, net
-235 -74 -136 64 104 -85 -163 73 126 -83 -146
Net Cash From Investing Activities
-606 -574 -44 -139 -31 -16 -12 -43 -74 -21 -35
Net Cash From Continuing Investing Activities
-606 -574 -44 -139 -31 -16 -12 -43 -74 -21 -35
Purchase of Property, Plant & Equipment
-1.00 -7.00 -9.00 -8.00 -11 -13 -10 -8.00 -15 -14 -18
Net Cash From Financing Activities
843 525 -21 -124 -206 -61 -5.00 -164 -63 -131 135
Net Cash From Continuing Financing Activities
843 525 -21 -124 -206 -61 -5.00 -164 -63 -131 135
Repayment of Debt
-330 -795 588 -737 366 -102 5.00 -163 147 1.00 -623
Repurchase of Common Equity
442 0.00 -21 -100 -55 -39 -8.00 -50 -58 -88 -169
Payment of Dividends
22 -4.00 -3.00 -2.00 -2.00 -2.00 -2.00 -1.00 -2.00 -2.00 -2.00
Issuance of Debt
715 1,335 -585 715 -515 100 - 50 -150 0.00 929
Cash Interest Paid
108 34 61 46 56 14 35 60 24 41 18
Cash Income Taxes Paid
61 47 37 23 36 29 40 3.00 7.00 29 11

Annual Balance Sheets for Core & Main

This table presents Core & Main's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025 2/1/2026
Total Assets
3,924 4,434 4,909 5,069 5,870 6,085
Total Current Assets
1,337 1,767 2,211 1,773 2,025 2,302
Cash & Equivalents
381 1.00 177 1.00 8.00 220
Accounts Receivable
557 884 955 973 1,066 1,048
Inventories, net
384 856 1,047 766 908 986
Prepaid Expenses
15 26 32 33 43 48
Plant, Property, & Equipment, net
86 94 105 151 168 178
Total Noncurrent Assets
2,501 2,573 2,593 3,145 3,677 3,605
Goodwill
1,453 1,515 1,535 1,561 1,898 1,920
Intangible Assets
919 871 795 784 935 823
Noncurrent Deferred & Refundable Income Taxes
- - 0.00 542 558 565
Other Noncurrent Operating Assets
129 187 263 258 286 297
Total Liabilities & Shareholders' Equity
3,924 4,434 4,909 5,069 5,870 6,085
Total Liabilities
3,123 2,603 2,499 3,545 4,096 4,011
Total Current Liabilities
522 839 726 774 866 874
Short-Term Debt
13 15 15 15 24 24
Accounts Payable
326 608 479 504 562 512
Current Employee Benefit Liabilities
71 109 123 106 123 123
Other Current Liabilities
112 107 109 149 157 215
Total Noncurrent Liabilities
2,601 1,764 1,773 2,771 3,230 3,137
Long-Term Debt
2,252 1,456 1,444 1,863 2,237 2,124
Noncurrent Deferred & Payable Income Tax Liabilities
232 35 9.00 48 87 769
Other Noncurrent Operating Liabilities
117 273 320 860 906 244
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
801 1,831 2,410 1,524 1,774 2,074
Total Preferred & Common Equity
801 1,325 1,747 1,451 1,698 1,997
Total Common Equity
801 1,325 1,747 1,451 1,698 1,997
Common Stock
801 1,217 1,244 1,216 1,222 1,248
Retained Earnings
0.00 92 458 189 449 755
Accumulated Other Comprehensive Income / (Loss)
0.00 16 45 46 27 -6.00
Noncontrolling Interest
0.00 506 663 73 76 77

Quarterly Balance Sheets for Core & Main

This table presents Core & Main's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/30/2023 7/30/2023 10/29/2023 4/28/2024 7/28/2024 10/27/2024 5/4/2025 8/3/2025 11/2/2025 5/3/2026 8/2/2026
Total Assets
4,929 5,039 5,067 6,041 6,098 6,215 6,278 6,306 6,300 6,324 6,709
Total Current Assets
2,166 2,182 2,171 2,223 2,318 2,381 2,444 2,510 2,507 2,557 2,937
Cash & Equivalents
1.00 20 101 30 13 10 8.00 25 89 150 312
Accounts Receivable
1,098 1,231 1,215 1,200 1,294 1,378 1,319 1,357 1,342 1,259 1,439
Inventories, net
1,030 896 824 945 959 950 1,069 1,056 1,016 1,103 1,137
Prepaid Expenses
37 35 31 48 52 43 48 72 60 45 49
Plant, Property, & Equipment, net
121 130 142 160 163 167 174 175 175 184 192
Total Noncurrent Assets
2,642 2,727 2,754 3,658 3,617 3,667 3,660 3,621 3,618 3,583 3,580
Goodwill
1,536 1,552 1,552 1,845 1,843 1,884 1,899 1,898 1,918 1,921 1,921
Intangible Assets
798 811 782 971 954 964 901 867 847 791 759
Noncurrent Deferred & Refundable Income Taxes
49 91 151 546 559 555 566 579 571 561 552
Other Noncurrent Operating Assets
259 273 269 296 261 264 294 277 282 310 348
Total Liabilities & Shareholders' Equity
4,929 5,039 5,067 6,041 6,098 6,215 6,278 6,306 6,300 6,324 6,709
Total Liabilities
2,737 2,826 2,852 4,397 4,378 4,465 4,457 4,344 4,245 4,210 4,605
Total Current Liabilities
798 842 921 1,038 1,012 1,114 1,246 1,117 1,107 1,106 1,190
Short-Term Debt
15 15 15 23 23 23 24 24 24 24 17
Accounts Payable
581 601 646 777 738 782 923 758 734 814 815
Current Employee Benefit Liabilities
60 74 100 68 80 112 68 94 107 65 89
Other Current Liabilities
142 152 160 170 171 197 231 241 242 203 269
Total Noncurrent Liabilities
1,939 1,984 1,931 3,359 3,366 3,351 3,211 3,227 3,138 3,104 3,415
Long-Term Debt
1,571 1,554 1,436 2,401 2,404 2,384 2,239 2,234 2,129 2,120 2,432
Noncurrent Deferred & Payable Income Tax Liabilities
40 48 48 92 84 85 87 768 771 731 734
Other Noncurrent Operating Liabilities
328 382 447 866 878 882 885 225 238 253 249
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,192 2,213 2,215 1,644 1,720 1,750 1,821 1,962 2,055 2,114 2,104
Total Preferred & Common Equity
1,628 1,695 1,769 1,570 1,644 1,671 1,744 1,886 1,977 2,040 2,031
Total Common Equity
1,628 1,695 1,769 1,570 1,644 1,671 1,744 1,886 1,977 2,040 2,031
Common Stock
1,184 1,199 1,229 1,223 1,227 1,215 1,222 1,245 1,247 1,255 1,244
Retained Earnings
403 447 491 284 385 433 515 642 736 786 784
Accumulated Other Comprehensive Income / (Loss)
41 49 49 63 32 23 7.00 -1.00 -6.00 -1.00 3.00
Noncontrolling Interest
564 518 446 74 76 79 77 76 78 74 73

Annual Metrics And Ratios for Core & Main

This table displays calculated financial ratios and metrics derived from Core & Main's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2020 1/31/2021 1/30/2022 1/29/2023 2/2/2025 2/2/2025 2/1/2026
DEI Shares Outstanding
- - - - - 198,673,143.00 195,512,309.00
DEI Adjusted Shares Outstanding
- - - - - 198,673,143.00 195,512,309.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - 2.07 2.26
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 7.47% 37.40% 32.91% 11.88% 11.03% 2.77%
EBITDA Growth
0.00% 15.36% 70.12% 60.52% -1.08% 2.13% 0.66%
EBIT Growth
0.00% 19.35% 129.73% 82.35% -7.23% -2.84% 1.11%
NOPAT Growth
0.00% 12.00% 132.83% 83.30% -14.84% -9.30% 1.61%
Net Income Growth
0.00% 2.78% 508.11% 158.22% -25.30% -18.27% 6.45%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% -0.93% 8.45%
Operating Cash Flow Growth
0.00% 10.31% -114.49% 1,393.55% 54.86% -41.91% 4.67%
Free Cash Flow Firm Growth
0.00% 0.00% 89.37% 190.56% -15.68% -109.60% 774.39%
Invested Capital Growth
0.00% 0.00% 22.94% 11.84% 9.07% 18.41% -0.62%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 1.96% 12.13% -6.07% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.65% 1.44% 4.46% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 1.97% -3.88% 4.20% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 1.70% -10.26% 13.49% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.87% -19.48% 25.43% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% -100.00% 0.47% 0.95% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -400.00% 210.85% -42.61% -8.68% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -78.14% 19.23% 1,951.89%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -5.43% 12.96% -2.89% -2.84%
Profitability Metrics
- - - - - - -
Gross Margin
23.28% 24.11% 25.58% 26.99% 26.61% 26.61% 26.93%
EBITDA Margin
8.65% 9.28% 11.49% 13.88% 12.27% 12.27% 12.02%
Operating Margin
4.57% 5.08% 8.49% 11.65% 9.66% 9.66% 9.44%
EBIT Margin
4.57% 5.08% 8.49% 11.65% 9.66% 9.66% 9.51%
Profit (Net Income) Margin
1.06% 1.02% 4.50% 8.74% 5.83% 5.83% 6.04%
Tax Burden Percent
85.71% 80.43% 81.52% 81.95% 75.22% 75.22% 76.11%
Interest Burden Percent
27.10% 24.86% 64.94% 91.48% 80.25% 80.25% 83.49%
Effective Tax Rate
14.29% 19.57% 18.48% 18.05% 24.78% 24.78% 23.89%
Return on Invested Capital (ROIC)
0.00% 11.08% 11.58% 18.16% 14.01% 14.56% 13.69%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -0.78% 4.33% 14.23% 7.97% 9.39% 9.50%
Return on Net Nonoperating Assets (RNNOA)
0.00% -1.85% 5.52% 9.24% 6.73% 11.76% 10.32%
Return on Equity (ROE)
0.00% 9.24% 17.10% 27.40% 20.75% 26.32% 24.01%
Cash Return on Invested Capital (CROIC)
0.00% -188.92% -9.01% 6.98% 5.33% -2.29% 14.31%
Operating Return on Assets (OROA)
0.00% 4.71% 10.17% 16.59% 13.34% 13.15% 12.16%
Return on Assets (ROA)
0.00% 0.94% 5.38% 12.44% 8.05% 7.93% 7.73%
Return on Common Equity (ROCE)
0.00% 9.24% 13.81% 19.85% 17.08% 25.13% 23.06%
Return on Equity Simple (ROE_SIMPLE)
0.00% 4.62% 16.98% 33.26% 25.56% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
133 149 346 635 541 541 550
NOPAT Margin
3.92% 4.09% 6.92% 9.55% 7.27% 7.27% 7.19%
Net Nonoperating Expense Percent (NNEP)
0.00% 11.87% 7.24% 3.93% 6.04% 5.17% 4.19%
Return On Investment Capital (ROIC_SIMPLE)
- - - 16.41% 13.40% 13.40% 13.02%
Cost of Revenue to Revenue
76.72% 75.89% 74.42% 73.01% 73.39% 73.39% 73.07%
SG&A Expenses to Revenue
15.02% 15.27% 14.33% 13.23% 14.49% 14.49% 15.09%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
18.71% 19.03% 17.09% 15.34% 16.95% 16.95% 17.48%
Earnings before Interest and Taxes (EBIT)
155 185 425 775 719 719 727
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
293 338 575 923 913 913 919
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.87 4.35 3.05 6.60 6.60 5.22
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.21 0.19 1.15 0.80 1.51 1.51 1.36
Price to Earnings (P/E)
19.38 18.86 34.74 14.56 27.28 27.28 23.66
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.16% 5.30% 2.88% 6.87% 3.67% 3.67% 4.23%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.96 2.35 1.97 3.36 3.36 3.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.71 1.55 1.09 1.82 1.82 1.63
Enterprise Value to EBITDA (EV/EBITDA)
0.00 7.64 13.47 7.88 14.83 14.83 13.53
Enterprise Value to EBIT (EV/EBIT)
0.00 13.96 18.22 9.39 18.83 18.83 17.11
Enterprise Value to NOPAT (EV/NOPAT)
0.00 17.35 22.35 11.45 25.04 25.04 22.63
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 12.06 0.00 18.14 21.81 21.81 19.13
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 29.80 65.80 0.00 21.65
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 2.83 0.80 0.61 1.27 1.27 1.04
Long-Term Debt to Equity
0.00 2.81 0.80 0.60 1.26 1.26 1.02
Financial Leverage
0.00 2.35 1.27 0.65 0.84 1.25 1.09
Leverage Ratio
0.00 4.90 3.18 2.20 2.58 3.32 3.11
Compound Leverage Factor
0.00 1.22 2.06 2.02 2.07 2.66 2.59
Debt to Total Capital
0.00% 73.87% 44.55% 37.71% 56.03% 56.03% 50.88%
Short-Term Debt to Total Capital
0.00% 0.42% 0.45% 0.39% 0.59% 0.59% 0.57%
Long-Term Debt to Total Capital
0.00% 73.45% 44.09% 37.32% 55.44% 55.44% 50.31%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 15.32% 17.14% 1.88% 1.88% 1.82%
Common Equity to Total Capital
0.00% 26.13% 40.13% 45.15% 42.08% 42.08% 47.30%
Debt to EBITDA
0.00 6.70 2.56 1.58 2.48 2.48 2.34
Net Debt to EBITDA
0.00 5.57 2.56 1.39 2.47 2.47 2.10
Long-Term Debt to EBITDA
0.00 6.66 2.53 1.56 2.45 2.45 2.31
Debt to NOPAT
0.00 15.22 4.25 2.30 4.18 4.18 3.91
Net Debt to NOPAT
0.00 12.66 4.24 2.02 4.17 4.17 3.51
Long-Term Debt to NOPAT
0.00 15.13 4.20 2.27 4.14 4.14 3.87
Altman Z-Score
0.00 1.47 3.05 3.65 3.66 3.66 3.67
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 19.22% 27.56% 17.66% 4.52% 3.98%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 2.56 2.11 3.05 2.34 2.34 2.63
Quick Ratio
0.00 1.80 1.05 1.56 1.24 1.24 1.45
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,536 -270 244 206 -85 575
Operating Cash Flow to CapEx
1,385.71% 1,783.33% -155.00% 1,604.00% 1,774.29% 1,774.29% 1,413.04%
Free Cash Flow to Firm to Interest Expense
0.00 -18.25 -1.81 3.70 1.45 -0.60 4.79
Operating Cash Flow to Interest Expense
1.72 1.54 -0.21 6.08 4.37 4.37 5.42
Operating Cash Flow Less CapEx to Interest Expense
1.59 1.45 -0.34 5.70 4.13 4.13 5.03
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.93 1.20 1.42 1.38 1.36 1.28
Accounts Receivable Turnover
0.00 6.54 6.95 7.23 7.36 7.30 7.23
Inventory Turnover
0.00 7.20 6.01 5.10 5.59 6.52 5.90
Fixed Asset Turnover
0.00 42.35 55.60 66.84 54.51 46.65 44.20
Accounts Payable Turnover
0.00 8.48 7.97 8.93 10.49 10.25 10.41
Days Sales Outstanding (DSO)
0.00 55.82 52.55 50.46 49.57 50.01 50.45
Days Inventory Outstanding (DIO)
0.00 50.71 60.77 71.52 65.33 55.94 61.86
Days Payable Outstanding (DPO)
0.00 43.05 45.77 40.85 34.79 35.62 35.08
Cash Conversion Cycle (CCC)
0.00 63.48 67.55 81.13 80.11 70.33 77.23
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 2,685 3,301 3,692 4,027 4,027 4,002
Invested Capital Turnover
0.00 2.71 1.67 1.90 1.93 2.00 1.90
Increase / (Decrease) in Invested Capital
0.00 2,685 616 391 335 626 -25
Enterprise Value (EV)
0.00 2,582 7,743 7,274 13,542 13,542 12,438
Market Capitalization
698 698 5,767 5,329 11,213 11,213 10,433
Book Value per Share
$0.00 $22.96 $5.39 $7.10 $8.55 $8.55 $10.21
Tangible Book Value per Share
$0.00 ($45.04) ($4.31) ($2.37) ($5.71) ($5.71) ($3.82)
Total Capital
0.00 3,066 3,302 3,869 4,035 4,035 4,222
Total Debt
0.00 2,265 1,471 1,459 2,261 2,261 2,148
Total Long-Term Debt
0.00 2,252 1,456 1,444 2,237 2,237 2,124
Net Debt
0.00 1,884 1,470 1,282 2,253 2,253 1,928
Capital Expenditures (CapEx)
14 12 20 25 35 35 46
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 447 942 1,323 1,175 1,175 1,232
Debt-free Net Working Capital (DFNWC)
0.00 828 943 1,500 1,183 1,183 1,452
Net Working Capital (NWC)
0.00 815 928 1,485 1,159 1,159 1,428
Net Nonoperating Expense (NNE)
97 112 121 54 107 107 88
Net Nonoperating Obligations (NNO)
0.00 1,884 1,470 1,282 2,253 2,253 1,928
Total Depreciation and Amortization (D&A)
138 153 150 148 194 194 192
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 12.27% 18.82% 19.89% 15.79% 15.79% 16.11%
Debt-free Net Working Capital to Revenue
0.00% 22.73% 18.84% 22.55% 15.90% 15.90% 18.99%
Net Working Capital to Revenue
0.00% 22.38% 18.55% 22.33% 15.58% 15.58% 18.67%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.57 $2.16 $2.14 $2.14 $2.32
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 159.19M 169.48M 191.62M 191.62M 189.72M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.55 $2.13 $2.13 $2.13 $2.31
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 244.45M 246.22M 201.44M 201.44M 197.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 245.92M 246.07M 197.89M 197.89M 194.65M
Normalized Net Operating Profit after Tax (NOPAT)
133 149 346 635 541 541 550
Normalized NOPAT Margin
3.92% 4.09% 6.92% 9.55% 7.27% 7.27% 7.19%
Pre Tax Income Margin
1.24% 1.26% 5.52% 10.66% 7.75% 7.75% 7.94%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
1.37 1.33 2.85 11.74 5.06 5.06 6.06
NOPAT to Interest Expense
1.18 1.07 2.33 9.62 3.81 3.81 4.58
EBIT Less CapEx to Interest Expense
1.25 1.24 2.72 11.36 4.82 4.82 5.68
NOPAT Less CapEx to Interest Expense
1.05 0.98 2.19 9.24 3.56 3.56 4.20
Payout Ratios
- - - - - - -
Dividend Payout Ratio
863.89% 40.54% 23.11% 9.81% 2.53% 2.53% 1.52%
Augmented Payout Ratio
863.89% 40.54% 26.67% 9.81% 43.09% 43.09% 35.06%

Quarterly Metrics And Ratios for Core & Main

This table displays calculated financial ratios and metrics derived from Core & Main's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/2/2025 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
DEI Shares Outstanding
- - - - 198,673,143.00 - - - 195,512,309.00 194,650,010.00 193,520,035.00
DEI Adjusted Shares Outstanding
- - - - 198,673,143.00 - - - 195,512,309.00 194,650,010.00 193,520,035.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - 0.32 - - - 0.36 0.55 0.74
Growth Metrics
- - - - - - - - - - -
Revenue Growth
58.59% 10.61% 5.53% 11.55% 17.92% 9.76% 6.57% 1.18% -6.89% -0.05% 2.48%
EBITDA Growth
8.02% -1.83% -4.17% 6.25% 11.54% 2.34% 3.16% -1.47% -4.60% 2.28% 5.36%
EBIT Growth
-23.39% -7.18% -9.73% 2.77% 6.90% 1.79% 4.41% -1.35% -4.84% 3.51% 5.63%
NOPAT Growth
-265.99% -13.73% -15.79% -4.07% 0.66% 0.56% 7.85% -0.82% -2.93% 4.71% 6.91%
Net Income Growth
-125.00% -24.06% -23.17% -11.39% -11.84% 3.96% 11.90% 2.14% 8.96% 7.62% 6.38%
EPS Growth
117.58% -2.00% -7.58% 6.15% 0.00% 6.12% 14.75% 4.35% 8.82% 9.62% 10.00%
Operating Cash Flow Growth
-150.16% -35.00% -82.98% -30.29% -20.07% -1.28% -29.17% 4.23% 14.04% 6.49% 82.35%
Free Cash Flow Firm Growth
-72.34% -34.09% -214.25% -180.90% -238.15% 166.49% 147.50% 146.64% 121.94% 13.43% 25.39%
Invested Capital Growth
9.07% 6.91% 9.89% 16.33% 18.41% 0.94% 1.48% -0.68% -0.62% 0.79% 1.10%
Revenue Q/Q Growth
19.27% 20.90% 12.81% 3.77% -16.68% 0.00% 9.52% -1.48% -23.33% 0.00% 12.30%
EBITDA Q/Q Growth
-31.64% 37.18% 18.22% 7.51% -36.03% 0.00% 19.18% 2.68% -38.06% 0.00% 22.77%
EBIT Q/Q Growth
-56.22% 44.83% 21.43% 9.31% -44.39% 0.00% 24.56% 3.29% -46.36% 0.00% 27.12%
NOPAT Q/Q Growth
-195.52% 35.02% 20.83% 9.12% -43.45% 0.00% 29.59% 0.34% -44.66% 0.00% 32.31%
Net Income Q/Q Growth
-113.29% 32.89% 24.75% 11.11% -52.14% 0.00% 34.29% 1.42% -48.95% 0.00% 32.74%
EPS Q/Q Growth
-50.77% 44.12% 24.49% 13.11% -50.72% 0.00% 34.62% 2.86% -48.61% 0.00% 35.09%
Operating Cash Flow Q/Q Growth
-141.29% -73.47% -38.46% 441.67% -9.62% 0.00% -55.84% 697.06% -1.11% 0.00% -24.39%
Free Cash Flow Firm Q/Q Growth
-197.70% -134.92% -62.98% -89.52% -28.08% 0.00% 16.43% 86.10% -39.75% 0.00% 28.70%
Invested Capital Q/Q Growth
12.96% 18.73% 2.38% 0.31% -2.89% 0.00% 2.92% -1.81% -2.84% 0.00% 3.24%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.06% 26.88% 26.37% 26.64% 26.56% 26.69% 26.76% 27.21% 27.07% 27.23% 26.71%
EBITDA Margin
8.03% 12.29% 12.88% 13.35% 10.25% 11.46% 12.47% 13.00% 10.50% 11.73% 12.82%
Operating Margin
4.36% 9.65% 10.39% 10.94% 7.30% 8.95% 10.18% 10.67% 7.46% 9.27% 10.58%
EBIT Margin
4.36% 9.65% 10.39% 10.94% 7.30% 8.95% 10.18% 10.67% 7.46% 9.27% 10.49%
Profit (Net Income) Margin
-0.96% 5.80% 6.42% 6.87% 3.95% 5.49% 6.74% 6.94% 4.62% 5.92% 6.99%
Tax Burden Percent
-175.00% 75.37% 75.00% 74.87% 76.14% 74.47% 77.47% 75.26% 77.66% 75.33% 77.72%
Interest Burden Percent
12.63% 79.76% 82.35% 83.86% 70.97% 82.46% 85.45% 86.36% 79.66% 84.75% 85.78%
Effective Tax Rate
275.00% 24.63% 25.00% 25.13% 23.86% 25.53% 22.53% 24.74% 22.34% 24.67% 22.28%
Return on Invested Capital (ROIC)
-14.71% 12.79% 13.76% 15.26% 11.14% 0.00% 0.00% 0.00% 11.04% 0.00% 15.01%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.49% 11.50% 12.39% 13.82% 9.81% 0.00% 0.00% 0.00% 10.15% 0.00% 13.80%
Return on Net Nonoperating Assets (RNNOA)
-5.48% 11.93% 12.49% 13.06% 12.29% 0.00% 0.00% 0.00% 11.03% 0.00% 14.83%
Return on Equity (ROE)
-20.19% 24.71% 26.25% 28.32% 23.43% 0.00% 0.00% 0.00% 22.07% 0.00% 29.84%
Cash Return on Invested Capital (CROIC)
5.33% 8.08% 4.46% -1.08% -2.29% -0.94% -1.46% 0.68% 14.31% -0.78% 12.35%
Operating Return on Assets (OROA)
6.02% 12.08% 13.00% 13.93% 9.94% 0.00% 0.00% 0.00% 9.55% 0.00% 12.41%
Return on Assets (ROA)
-1.33% 7.27% 8.03% 8.75% 5.37% 0.00% 0.00% 0.00% 5.91% 0.00% 8.27%
Return on Common Equity (ROCE)
-16.63% 20.60% 22.28% 24.57% 22.37% 0.00% 0.00% 0.00% 21.19% 0.00% 28.75%
Return on Equity Simple (ROE_SIMPLE)
0.00% 31.78% 28.04% 26.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-166 127 153 167 94 127 165 166 92 133 176
NOPAT Margin
-7.63% 7.27% 7.79% 8.19% 5.56% 6.66% 7.88% 8.03% 5.80% 6.98% 8.22%
Net Nonoperating Expense Percent (NNEP)
-8.22% 1.29% 1.36% 1.44% 1.33% 0.96% 1.03% 1.01% 0.89% 0.96% 1.21%
Return On Investment Capital (ROIC_SIMPLE)
-4.12% - - - 2.34% 3.12% 3.91% 3.93% 2.17% 3.13% 3.87%
Cost of Revenue to Revenue
74.94% 73.12% 73.63% 73.36% 73.44% 73.31% 73.24% 72.79% 72.93% 72.77% 73.29%
SG&A Expenses to Revenue
17.30% 14.76% 13.65% 13.44% 16.43% 15.33% 14.43% 14.31% 16.70% 15.65% 14.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
20.70% 17.23% 15.99% 15.70% 19.26% 17.74% 16.58% 16.54% 19.61% 17.96% 16.13%
Earnings before Interest and Taxes (EBIT)
95 168 204 223 124 171 213 220 118 177 225
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
175 214 253 272 174 219 261 268 166 224 275
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.60 7.35 6.56 5.44 6.60 6.11 6.55 5.21 5.22 4.68 4.19
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.51 1.68 1.55 1.27 1.51 0.00 0.00 0.00 1.36 0.00 1.11
Price to Earnings (P/E)
27.28 30.38 27.72 22.17 27.28 0.00 0.00 0.00 23.66 0.00 18.54
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.67% 3.29% 3.61% 4.51% 3.67% 0.00% 0.00% 0.00% 4.23% 0.00% 5.39%
Enterprise Value to Invested Capital (EV/IC)
3.36 3.47 3.21 2.79 3.36 3.19 3.50 3.02 3.11 2.83 2.53
Enterprise Value to Revenue (EV/Rev)
1.82 2.04 1.90 1.61 1.82 0.00 0.00 0.00 1.63 0.00 1.39
Enterprise Value to EBITDA (EV/EBITDA)
14.83 15.74 15.10 12.92 14.83 0.00 0.00 0.00 13.53 0.00 11.46
Enterprise Value to EBIT (EV/EBIT)
18.83 19.27 18.83 16.27 18.83 0.00 0.00 0.00 17.11 0.00 14.45
Enterprise Value to NOPAT (EV/NOPAT)
25.04 24.29 24.22 21.41 25.04 0.00 0.00 0.00 22.63 0.00 18.91
Enterprise Value to Operating Cash Flow (EV/OCF)
21.81 13.64 16.74 17.01 21.81 0.00 0.00 0.00 19.13 0.00 15.69
Enterprise Value to Free Cash Flow (EV/FCFF)
65.80 44.37 75.39 0.00 0.00 0.00 0.00 444.42 21.65 0.00 20.58
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.27 1.47 1.41 1.38 1.27 1.24 1.15 1.05 1.04 1.01 1.16
Long-Term Debt to Equity
1.26 1.46 1.40 1.36 1.26 1.23 1.14 1.04 1.02 1.00 1.16
Financial Leverage
0.84 1.04 1.01 0.95 1.25 1.34 1.26 1.17 1.09 1.08 1.07
Leverage Ratio
2.58 2.86 2.83 2.85 3.32 3.56 3.37 3.29 3.11 3.20 3.20
Compound Leverage Factor
0.33 2.28 2.33 2.39 2.35 2.93 2.88 2.84 2.47 2.71 2.75
Debt to Total Capital
56.03% 59.59% 58.52% 57.90% 56.03% 55.41% 53.51% 51.16% 50.88% 50.35% 53.79%
Short-Term Debt to Total Capital
0.59% 0.57% 0.55% 0.55% 0.59% 0.59% 0.57% 0.57% 0.57% 0.56% 0.37%
Long-Term Debt to Total Capital
55.44% 59.02% 57.97% 57.35% 55.44% 54.82% 52.94% 50.59% 50.31% 49.79% 53.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.88% 1.82% 1.83% 1.90% 1.88% 1.89% 1.80% 1.85% 1.82% 1.74% 1.60%
Common Equity to Total Capital
42.08% 38.59% 39.64% 40.20% 42.08% 42.70% 44.69% 46.98% 47.30% 47.91% 44.61%
Debt to EBITDA
2.48 2.72 2.76 2.69 2.48 0.00 0.00 0.00 2.34 0.00 2.62
Net Debt to EBITDA
2.47 2.69 2.75 2.68 2.47 0.00 0.00 0.00 2.10 0.00 2.29
Long-Term Debt to EBITDA
2.45 2.70 2.73 2.66 2.45 0.00 0.00 0.00 2.31 0.00 2.60
Debt to NOPAT
4.18 4.20 4.43 4.46 4.18 0.00 0.00 0.00 3.91 0.00 4.32
Net Debt to NOPAT
4.17 4.15 4.40 4.44 4.17 0.00 0.00 0.00 3.51 0.00 3.77
Long-Term Debt to NOPAT
4.14 4.16 4.39 4.41 4.14 0.00 0.00 0.00 3.87 0.00 4.29
Altman Z-Score
3.31 3.11 3.08 2.84 3.32 1.87 2.23 2.00 3.34 1.90 2.84
Noncontrolling Interest Sharing Ratio
17.66% 16.63% 15.10% 13.24% 4.52% 4.36% 4.13% 4.13% 3.98% 3.84% 3.66%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.34 2.14 2.29 2.14 2.34 1.96 2.25 2.26 2.63 2.31 2.47
Quick Ratio
1.24 1.19 1.29 1.25 1.24 1.07 1.24 1.29 1.45 1.27 1.47
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-501 -134 -219 -415 -532 89 104 194 117 101 130
Operating Cash Flow to CapEx
-15,400.00% 1,114.29% 533.33% 3,250.00% 2,136.36% 592.31% 340.00% 3,387.50% 1,786.67% 585.71% 344.44%
Free Cash Flow to Firm to Interest Expense
-6.04 -3.95 -6.08 -11.53 -14.77 2.98 3.36 6.45 4.02 3.75 4.08
Operating Cash Flow to Interest Expense
-1.86 2.29 1.33 7.22 6.53 2.57 1.10 9.03 9.24 3.04 1.94
Operating Cash Flow Less CapEx to Interest Expense
-1.87 2.09 1.08 7.00 6.22 2.13 0.77 8.77 8.72 2.52 1.38
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.38 1.25 1.25 1.27 1.36 0.00 0.00 0.00 1.28 0.00 1.18
Accounts Receivable Turnover
7.36 5.98 5.52 5.54 7.30 0.00 0.00 0.00 7.23 0.00 5.51
Inventory Turnover
5.59 5.09 5.51 5.94 6.52 0.00 0.00 0.00 5.90 0.00 5.12
Fixed Asset Turnover
54.51 48.89 47.59 46.49 46.65 0.00 0.00 0.00 44.20 0.00 41.95
Accounts Payable Turnover
10.49 7.40 7.63 7.38 10.25 0.00 0.00 0.00 10.41 0.00 7.14
Days Sales Outstanding (DSO)
49.57 61.05 66.09 65.88 50.01 0.00 0.00 0.00 50.45 0.00 66.29
Days Inventory Outstanding (DIO)
65.33 71.77 66.28 61.43 55.94 0.00 0.00 0.00 61.86 0.00 71.26
Days Payable Outstanding (DPO)
34.79 49.35 47.84 49.45 35.62 0.00 0.00 0.00 35.08 0.00 51.12
Cash Conversion Cycle (CCC)
80.11 83.48 84.53 77.86 70.33 0.00 0.00 0.00 77.23 0.00 86.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,027 4,038 4,134 4,147 4,027 4,076 4,195 4,119 4,002 4,108 4,241
Invested Capital Turnover
1.93 1.76 1.77 1.86 2.00 0.00 0.00 0.00 1.90 0.00 1.83
Increase / (Decrease) in Invested Capital
335 261 372 582 626 38 61 -28 -25 32 46
Enterprise Value (EV)
13,542 14,011 13,274 11,567 13,542 12,994 14,665 12,444 12,438 11,610 10,719
Market Capitalization
11,213 11,543 10,784 9,091 11,213 10,662 12,356 10,302 10,433 9,542 8,509
Book Value per Share
$8.55 $7.80 $8.16 $8.31 $8.55 $8.81 $9.57 $10.01 $10.21 $10.48 $10.50
Tangible Book Value per Share
($5.71) ($6.19) ($5.72) ($5.85) ($5.71) ($5.34) ($4.46) ($3.99) ($3.82) ($3.45) ($3.35)
Total Capital
4,035 4,068 4,147 4,157 4,035 4,084 4,220 4,208 4,222 4,258 4,553
Total Debt
2,261 2,424 2,427 2,407 2,261 2,263 2,258 2,153 2,148 2,144 2,449
Total Long-Term Debt
2,237 2,401 2,404 2,384 2,237 2,239 2,234 2,129 2,124 2,120 2,432
Net Debt
2,253 2,394 2,414 2,397 2,253 2,255 2,233 2,064 1,928 1,994 2,137
Capital Expenditures (CapEx)
1.00 7.00 9.00 8.00 11 13 10 8.00 15 14 18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,175 1,178 1,316 1,280 1,175 1,214 1,392 1,335 1,232 1,325 1,452
Debt-free Net Working Capital (DFNWC)
1,183 1,208 1,329 1,290 1,183 1,222 1,417 1,424 1,452 1,475 1,764
Net Working Capital (NWC)
1,159 1,185 1,306 1,267 1,159 1,198 1,393 1,400 1,428 1,451 1,747
Net Nonoperating Expense (NNE)
-145 26 27 27 27 22 24 23 19 20 26
Net Nonoperating Obligations (NNO)
2,253 2,394 2,414 2,397 2,253 2,255 2,233 2,064 1,928 1,994 2,137
Total Depreciation and Amortization (D&A)
80 46 49 49 50 48 48 48 48 47 50
Debt-free, Cash-free Net Working Capital to Revenue
15.79% 17.15% 18.88% 17.82% 15.79% 0.00% 0.00% 0.00% 16.11% 0.00% 18.86%
Debt-free Net Working Capital to Revenue
15.90% 17.59% 19.06% 17.96% 15.90% 0.00% 0.00% 0.00% 18.99% 0.00% 22.92%
Net Working Capital to Revenue
15.58% 17.25% 18.73% 17.64% 15.58% 0.00% 0.00% 0.00% 18.67% 0.00% 22.69%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.33 $0.49 $0.62 $0.69 $0.34 $0.53 $0.71 $0.72 $0.36 $0.57 $0.77
Adjusted Weighted Average Basic Shares Outstanding
191.62M 192.19M 192.80M 191.54M 191.62M 189.80M 189.90M 190.21M 189.72M 188.38M 186.64M
Adjusted Diluted Earnings per Share
$0.32 $0.49 $0.61 $0.69 $0.34 $0.52 $0.70 $0.72 $0.37 $0.57 $0.77
Adjusted Weighted Average Diluted Shares Outstanding
201.44M 202.62M 202.67M 201.17M 201.44M 198.70M 198.30M 197.91M 197.86M 195.68M 193.36M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
197.89M 201.46M 201.13M 198.67M 0.00 197.13M 197.43M 195.51M 194.65M 193.52M 190.49M
Normalized Net Operating Profit after Tax (NOPAT)
67 127 153 167 94 127 165 166 92 133 176
Normalized NOPAT Margin
3.05% 7.27% 7.79% 8.19% 5.56% 6.66% 7.88% 8.03% 5.80% 6.98% 8.22%
Pre Tax Income Margin
0.55% 7.70% 8.55% 9.18% 5.18% 7.38% 8.70% 9.21% 5.95% 7.85% 9.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.14 4.94 5.67 6.19 3.44 5.70 6.87 7.33 4.07 6.56 7.03
NOPAT to Interest Expense
-2.00 3.72 4.25 4.64 2.62 4.24 5.32 5.52 3.16 4.94 5.51
EBIT Less CapEx to Interest Expense
1.13 4.74 5.42 5.97 3.14 5.27 6.55 7.07 3.55 6.04 6.47
NOPAT Less CapEx to Interest Expense
-2.02 3.52 4.00 4.42 2.32 3.81 5.00 5.25 2.64 4.42 4.95
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
2.53% 7.01% 4.99% 3.84% 2.53% 0.00% 0.00% 0.00% 1.52% 0.00% 1.46%
Augmented Payout Ratio
43.09% 209.82% 198.48% 195.03% 43.09% 0.00% 0.00% 0.00% 35.06% 0.00% 77.66%

Financials Breakdown Chart

Key Financial Trends

Core & Main’s latest results show improving profitability and balance-sheet flexibility, although working-capital needs and leverage remain important risks. In Q1 fiscal 2026, revenue was $1.91 billion, essentially unchanged from $1.911 billion in Q1 fiscal 2025. However, gross profit increased to $520 million from $510 million, lifting gross margin to approximately 27.2% from 26.7%. Operating income rose 3.5% to $177 million, while net income attributable to common shareholders increased 8.0% to $108 million.

The longer-term revenue trend remains positive. Quarterly revenue increased from $1.57 billion in Q1 fiscal 2023 to $1.91 billion in Q1 fiscal 2026. Earnings performance has been more uneven, reflecting the company’s seasonal business and changing industry conditions, but the latest quarter’s $0.57 basic and diluted EPS was above $0.53 in the year-ago quarter.

  • Gross-margin expansion: Gross profit increased despite nearly flat revenue, suggesting better pricing, product mix or cost management. Gross margin improved to approximately 27.2% in Q1 fiscal 2026 from 26.7% a year earlier.
  • Improved earnings: Operating income rose from $171 million to $177 million, and net income attributable to common shareholders increased from $100 million to $108 million. EPS increased from $0.53 to $0.57.
  • Operating cash flow remained positive: Cash flow from operations was $82 million in Q1 fiscal 2026, up from $77 million in Q1 fiscal 2025. This represents continued conversion of accounting earnings into cash, even with seasonal working-capital demands.
  • Debt declined year over year: Total short- and long-term debt decreased to approximately $2.14 billion from $2.26 billion in Q1 fiscal 2025. Long-term debt declined by $119 million, which should help reduce financial risk over time.
  • Liquidity improved: Cash increased to $150 million from $8 million in Q1 fiscal 2025. Total current assets of $2.56 billion compared with current liabilities of $1.11 billion, implying a current ratio of roughly 2.3.
  • Share repurchases supported per-share results: Core & Main repurchased $88 million of common stock in Q1 fiscal 2026. Basic weighted-average shares declined to approximately 188.4 million from 189.8 million, helping amplify the improvement in EPS.
  • Cash generation is seasonal and volatile: Quarterly operating cash flow ranged from $34 million in Q2 fiscal 2025 to $271 million in Q3 fiscal 2025 and $268 million in Q4 fiscal 2025 before falling to $82 million in the latest quarter. Investors should evaluate cash flow over a full year rather than relying on one quarter.
  • Investment spending continues: Capital expenditures were $14 million in Q1 fiscal 2026, while other investing activities used an additional $7 million. The spending is manageable relative to operating cash flow, but acquisitions and expansion investments have historically produced larger cash needs.
  • Working capital remains a cash-flow headwind: Changes in operating assets and liabilities reduced Q1 fiscal 2026 operating cash flow by $83 million. Accounts receivable stood at $1.26 billion and inventory at $1.10 billion, tying up substantial capital and creating execution risk if demand slows or collections weaken.
  • Leverage and intangible-asset concentration remain elevated: Total liabilities were $4.21 billion, compared with $2.11 billion of equity, while goodwill and intangible assets totaled approximately $2.71 billion, or about 43% of total assets. Interest expense was $27 million in the quarter, so weaker operating conditions could pressure both debt coverage and the value of acquisition-related assets.

Overall, the latest statements point to a modestly favorable operating trend: revenue has grown over several years, margins and EPS improved year over year, and debt has moved lower. The main issues for investors to monitor are whether margin gains persist, whether working-capital investment normalizes, and whether Core & Main can continue funding buybacks without sacrificing liquidity or slowing debt reduction.

09/28/26 08:06 AM ETAI Generated. May Contain Errors.

Core & Main Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Core & Main's fiscal year ends in February. Their fiscal year 2026 ended on February 1, 2026.

Core & Main's net income appears to be on an upward trend, with a most recent value of $462 million in 2025, rising from $36 million in 2019. The previous period was $434 million in 2024. Check out Core & Main's forecast to explore projected trends and price targets.

Core & Main's total operating income in 2025 was $722 million, based on the following breakdown:
  • Total Gross Profit: $2.06 billion
  • Total Operating Expenses: $1.34 billion

Over the last 6 years, Core & Main's total revenue changed from $3.39 billion in 2019 to $7.65 billion in 2025, a change of 125.6%.

In the past 13 quarters, Core & Main's cash and equivalents has ranged from $1 million in Q1 2023 to $312 million in Q2 2026, and is currently $312 million as of their latest financial filing in Q2 2026.

Core & Main had total debt of $2.15 billion at the end of 2025, a 5.0% decrease from 2024, and none in 2019.

Over the last 6 years, Core & Main's book value per share changed from 0.00 in 2019 to 10.21 in 2025, a change of 1,021.4%.



Financial statements for NYSE:CNM last updated on 9/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners