Core & Main, Inc. balance sheet
At the end of fiscal 2026, Core & Main, Inc. had total assets of $6.08bn, total liabilities of $4.01bn and shareholders' equity of $2.00bn. It held $220m in cash against $2.15bn of debt: net debt of $1.93bn.
Balance sheet
| Fiscal year | 2020Feb 2020 | 2021Jan 2021 | 2022Jan 2022 | 2023Jan 2023 | 2024Jan 2024 | 2025Feb 2025 | 2026Feb 2026 | LTMAug 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 181 | 381 | 1 | 177 | 1 | 8 | 220 | 312 |
| Receivables | — | 495 | 784 | 851 | 888 | 986 | 981 | 1,363 |
| Inventory | — | 384 | 856 | 1,047 | 766 | 908 | 986 | 1,137 |
| Total current assets | — | 1,337 | 1,767 | 2,211 | 1,773 | 2,025 | 2,302 | 2,937 |
| Goodwill | 1,362 | 1,453 | 1,515 | 1,535 | 1,561 | 1,898 | 1,920 | 1,921 |
| Total assets | — | 3,924 | 4,434 | 4,909 | 5,069 | 5,870 | 6,085 | 6,709 |
| Accounts payable | — | 326 | 608 | 479 | 504 | 562 | 512 | 815 |
| Total current liabilities | — | 522 | 839 | 726 | 774 | 866 | 874 | 1,190 |
| Short-term debt | — | 13 | 15 | 15 | 15 | 24 | 24 | 17 |
| Long-term debt | — | 2,252 | 1,456 | 1,444 | 1,863 | 2,237 | 2,124 | 2,432 |
| Total debt | 0 | 2,265 | 1,471 | 1,459 | 1,878 | 2,261 | 2,148 | 2,478 |
| Total liabilities | — | 3,123 | 2,603 | 2,499 | 3,545 | 4,096 | 4,011 | 4,605 |
| Shareholders' equity | — | — | 1,325 | 1,747 | 1,451 | 1,698 | 1,997 | 2,031 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | 506 | 663 | — | — | — | — |
| Net debt (negative = net cash) | −181 | 1,884 | 1,470 | 1,282 | 1,877 | 2,253 | 1,928 | 2,166 |
| Quarter | 2025 Q3Oct 2024 | 2025 Q4Feb 2025 | 2026 Q1May 2025 | 2026 Q2Aug 2025 | 2026 Q3Nov 2025 | 2026 Q4Feb 2026 | 2027 Q1May 2026 | 2027 Q2Aug 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 1,261 | 986 | 1,230 | 1,282 | 1,244 | 981 | 1,196 | 1,363 |
| Inventory | 950 | 908 | 1,069 | 1,056 | 1,016 | 986 | 1,103 | 1,137 |
| Total current assets | 2,381 | 2,025 | 2,444 | 2,510 | 2,507 | 2,302 | 2,557 | 2,937 |
| Goodwill | 1,884 | 1,898 | 1,899 | 1,898 | 1,918 | 1,920 | 1,921 | 1,921 |
| Total assets | 6,215 | 5,870 | 6,278 | 6,306 | 6,300 | 6,085 | 6,324 | 6,709 |
| Accounts payable | 782 | 562 | 923 | 758 | 734 | 512 | 814 | 815 |
| Total current liabilities | 1,114 | 866 | 1,246 | 1,117 | 1,107 | 874 | 1,106 | 1,190 |
| Short-term debt | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 17 |
| Long-term debt | 2,384 | 2,237 | 2,239 | 2,234 | 2,129 | 2,124 | 2,120 | 2,432 |
| Total debt | 2,407 | 2,261 | 2,263 | 2,258 | 2,153 | 2,148 | 2,144 | 2,449 |
| Total liabilities | 4,465 | 4,096 | 4,457 | 4,344 | 4,245 | 4,011 | 4,210 | 4,605 |
| Shareholders' equity | 1,671 | 1,698 | 1,744 | 1,886 | 1,977 | 1,997 | 2,040 | 2,031 |
Compare with peers
- Watsco Inc balance sheet
- Rush Enterprises Inc \tx\ balance sheet
- Aercap Holdings N.V. balance sheet
- Fastenal balance sheet
- QXO, Inc. balance sheet
Head to head: CNM vs WSOCNM vs RUSHAAER vs CNMCNM vs FAST
More: Trading Companies & Distributors stocks compared, Industrials sector, rankings of US companies