10-K Filing

CORE & MAIN, INC. CIK: 1856525 FY 2024

Filing Information

Form Type	10-K
Accession Number	`0001856525-25-000081`
Period End Date	20250131
Filing Date	20250325
Fiscal Year	2024
Fiscal Period	FY
XBRL Instance	cnm-20250202_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 138 Income Statement 104 Cash Flow Statement 186 Stockholders Equity 102 Comprehensive Income 38

Balance Sheet 138 line items

Line Item	Tag	Value	Unit	Period
Allowance for credit losses	`AccountsAndFinancingReceivableAllowanceForCreditLoss`	$18.00M	USD	Point-in-time
Allowance for credit losses	`AccountsAndFinancingReceivableAllowanceForCreditLoss`	$18.00M	USD	Point-in-time
Allowance for credit losses	`AccountsAndFinancingReceivableAllowanceForCreditLoss`	$12.00M	USD	Point-in-time
Allowance for credit losses	`AccountsAndFinancingReceivableAllowanceForCreditLoss`	$12.00M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$8.00M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$8.00M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$1.00M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$1.00M	USD	Point-in-time
Receivables, net of allowance for credit losses of $18 and $12	`ReceivablesNetCurrent`	$1.07B	USD	Point-in-time
Receivables, net of allowance for credit losses of $18 and $12	`ReceivablesNetCurrent`	$1.07B	USD	Point-in-time
Receivables, net of allowance for credit losses of $18 and $12	`ReceivablesNetCurrent`	$973.00M	USD	Point-in-time
Receivables, net of allowance for credit losses of $18 and $12	`ReceivablesNetCurrent`	$973.00M	USD	Point-in-time
Inventories	`InventoryNet`	$766.00M	USD	Point-in-time
Inventories	`InventoryNet`	$766.00M	USD	Point-in-time
Inventories	`InventoryNet`	$908.00M	USD	Point-in-time
Inventories	`InventoryNet`	$908.00M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$43.00M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$43.00M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$33.00M	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$33.00M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$2.02B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$2.02B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.77B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$1.77B	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$168.00M	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$168.00M	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$151.00M	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$151.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$192.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$192.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$244.00M	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$244.00M	USD	Point-in-time
Intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$784.00M	USD	Point-in-time
Intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$784.00M	USD	Point-in-time
Intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$935.00M	USD	Point-in-time
Intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$935.00M	USD	Point-in-time
Goodwill	`Goodwill`	$1.56B	USD	Point-in-time
Goodwill	`Goodwill`	$1.56B	USD	Point-in-time
Goodwill	`Goodwill`	$1.53B	USD	Point-in-time
Goodwill	`Goodwill`	$1.53B	USD	Point-in-time
Goodwill	`Goodwill`	$1.90B	USD	Point-in-time
Goodwill	`Goodwill`	$1.90B	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxAssetsNet`	$542.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxAssetsNet`	$542.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxAssetsNet`	$558.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxAssetsNet`	$558.00M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$42.00M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$42.00M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$66.00M	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$66.00M	USD	Point-in-time
Total assets	`Assets`	$5.87B	USD	Point-in-time
Total assets	`Assets`	$5.87B	USD	Point-in-time
Total assets	`Assets`	$5.07B	USD	Point-in-time
Total assets	`Assets`	$5.07B	USD	Point-in-time
Current maturities of long-term debt	`LongTermDebtCurrent`	$15.00M	USD	Point-in-time
Current maturities of long-term debt	`LongTermDebtCurrent`	$15.00M	USD	Point-in-time
Current maturities of long-term debt	`LongTermDebtCurrent`	$24.00M	USD	Point-in-time
Current maturities of long-term debt	`LongTermDebtCurrent`	$24.00M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$562.00M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$562.00M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$504.00M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$504.00M	USD	Point-in-time
Accrued compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$123.00M	USD	Point-in-time
Accrued compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$123.00M	USD	Point-in-time
Accrued compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$106.00M	USD	Point-in-time
Accrued compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$106.00M	USD	Point-in-time
Current operating lease liabilities	`OperatingLeaseLiabilityCurrent`	$67.00M	USD	Point-in-time
Current operating lease liabilities	`OperatingLeaseLiabilityCurrent`	$67.00M	USD	Point-in-time
Current operating lease liabilities	`OperatingLeaseLiabilityCurrent`	$55.00M	USD	Point-in-time
Current operating lease liabilities	`OperatingLeaseLiabilityCurrent`	$55.00M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$94.00M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$94.00M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$90.00M	USD	Point-in-time
Other current liabilities	`OtherLiabilitiesCurrent`	$90.00M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$774.00M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$774.00M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$866.00M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$866.00M	USD	Point-in-time
Long-term debt	`LongTermDebtNoncurrent`	$2.24B	USD	Point-in-time
Long-term debt	`LongTermDebtNoncurrent`	$2.24B	USD	Point-in-time
Long-term debt	`LongTermDebtNoncurrent`	$1.86B	USD	Point-in-time
Long-term debt	`LongTermDebtNoncurrent`	$1.86B	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$178.00M	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$178.00M	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$138.00M	USD	Point-in-time
Non-current operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$138.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$87.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$87.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$48.00M	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$48.00M	USD	Point-in-time
Tax receivable agreement liabilities	`AccountsPayableOtherCurrentAndNoncurrent`	$706.00M	USD	Point-in-time
Tax receivable agreement liabilities	`AccountsPayableOtherCurrentAndNoncurrent`	$706.00M	USD	Point-in-time
Tax receivable agreement liabilities	`AccountsPayableOtherCurrentAndNoncurrent`	$706.00M	USD	Point-in-time
Tax receivable agreement liabilities	`AccountsPayableOtherCurrentAndNoncurrent`	$706.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$22.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$22.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$16.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$16.00M	USD	Point-in-time
Total liabilities	`Liabilities`	$4.10B	USD	Point-in-time
Total liabilities	`Liabilities`	$4.10B	USD	Point-in-time
Total liabilities	`Liabilities`	$3.54B	USD	Point-in-time
Total liabilities	`Liabilities`	$3.54B	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$1.21B	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$1.21B	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$1.22B	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$1.22B	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$189.00M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$189.00M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$449.00M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$449.00M	USD	Point-in-time
Accumulated other comprehensive income	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$46.00M	USD	Point-in-time
Accumulated other comprehensive income	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$46.00M	USD	Point-in-time
Accumulated other comprehensive income	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$27.00M	USD	Point-in-time
Accumulated other comprehensive income	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$27.00M	USD	Point-in-time
Total stockholders equity attributable to Core & Main, Inc.	`StockholdersEquity`	$1.45B	USD	Point-in-time
Total stockholders equity attributable to Core & Main, Inc.	`StockholdersEquity`	$1.45B	USD	Point-in-time
Total stockholders equity attributable to Core & Main, Inc.	`StockholdersEquity`	$1.70B	USD	Point-in-time
Total stockholders equity attributable to Core & Main, Inc.	`StockholdersEquity`	$1.70B	USD	Point-in-time
Non-controlling interests	`MinorityInterest`	$73.00M	USD	Point-in-time
Non-controlling interests	`MinorityInterest`	$73.00M	USD	Point-in-time
Non-controlling interests	`MinorityInterest`	$76.00M	USD	Point-in-time
Non-controlling interests	`MinorityInterest`	$76.00M	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time
Total stockholders equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time
Total liabilities and stockholders equity	`LiabilitiesAndStockholdersEquity`	$5.07B	USD	Point-in-time
Total liabilities and stockholders equity	`LiabilitiesAndStockholdersEquity`	$5.07B	USD	Point-in-time
Total liabilities and stockholders equity	`LiabilitiesAndStockholdersEquity`	$5.87B	USD	Point-in-time
Total liabilities and stockholders equity	`LiabilitiesAndStockholdersEquity`	$5.87B	USD	Point-in-time

Income Statement 104 line items

Line Item	Tag	Value	Unit	Period
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.65B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.65B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$7.44B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$7.44B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.70B	USD	Annual
Net sales	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.70B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$4.88B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$4.88B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$4.86B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$4.86B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$5.46B	USD	Annual
Cost of sales	`CostOfGoodsAndServicesSold`	$5.46B	USD	Annual
Gross profit	`GrossProfit`	$1.82B	USD	Annual
Gross profit	`GrossProfit`	$1.82B	USD	Annual
Gross profit	`GrossProfit`	$1.98B	USD	Annual
Gross profit	`GrossProfit`	$1.98B	USD	Annual
Gross profit	`GrossProfit`	$1.79B	USD	Annual
Gross profit	`GrossProfit`	$1.79B	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$1.08B	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$1.08B	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$880.00M	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$880.00M	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$931.00M	USD	Annual
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	$931.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$147.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$147.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$140.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$140.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$183.00M	USD	Annual
Depreciation and amortization	`DepreciationAndAmortization`	$183.00M	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.08B	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.08B	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.02B	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.02B	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.26B	USD	Annual
Total operating expenses	`OperatingExpenses`	$1.26B	USD	Annual
Operating income	`OperatingIncomeLoss`	$775.00M	USD	Annual
Operating income	`OperatingIncomeLoss`	$775.00M	USD	Annual
Operating income	`OperatingIncomeLoss`	$719.00M	USD	Annual
Operating income	`OperatingIncomeLoss`	$719.00M	USD	Annual
Operating income	`OperatingIncomeLoss`	$740.00M	USD	Annual
Operating income	`OperatingIncomeLoss`	$740.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$66.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$66.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$81.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$81.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$142.00M	USD	Annual
Interest expense	`InterestExpenseNonoperating`	$142.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$709.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$709.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$659.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$659.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$577.00M	USD	Annual
Income before provision for income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$577.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$128.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$128.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$143.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$143.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$128.00M	USD	Annual
Provision for income taxes	`IncomeTaxExpenseBenefit`	$128.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$23.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$23.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$160.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$160.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$215.00M	USD	Annual
Less: net income attributable to non-controlling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$215.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$371.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$371.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$411.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$411.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$366.00M	USD	Annual
Net income attributable to Core & Main, Inc.	`NetIncomeLoss`	$366.00M	USD	Annual
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.16	USD	2 Qtrs
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.16	USD	2 Qtrs
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.14	USD	Annual
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.14	USD	Annual
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.15	USD	Annual
Basic (in dollars per share)	`EarningsPerShareBasic`	$2.15	USD	Annual
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.15	USD	Annual
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.15	USD	Annual
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.13	USD	Annual
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.13	USD	Annual
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.13	USD	2 Qtrs
Diluted (in dollars per share)	`EarningsPerShareDiluted`	$2.13	USD	2 Qtrs
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	169.48M	shares	2 Qtrs
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	169.48M	shares	2 Qtrs
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	191.62M	shares	Annual
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	191.62M	shares	Annual
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	172.84M	shares	Annual
Basic (shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	172.84M	shares	Annual
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	227.82M	shares	Annual
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	227.82M	shares	Annual
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	246.22M	shares	2 Qtrs
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	246.22M	shares	2 Qtrs
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	201.44M	shares	Annual
Diluted (shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	201.44M	shares	Annual

Cash Flow Statement 186 line items

Line Item	Tag	Value	Unit	Period
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$194.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$194.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$154.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$154.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$148.00M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$148.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$14.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$14.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$11.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$11.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$10.00M	USD	Annual
Equity-based compensation expense	`ShareBasedCompensation`	$10.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$-13.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$-13.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$7.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$7.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$-2.00M	USD	Annual
Loss on debt modification and extinguishment	`GainLossOnDebtModificationAndExtinguishment`	$-2.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-8.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-8.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-5.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-5.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-7.00M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-7.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$51.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$51.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$-21.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$-21.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$2.00M	USD	Annual
(Increase) decrease in receivables	`IncreaseDecreaseInReceivables`	$2.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$36.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$36.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$-328.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$-328.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$149.00M	USD	Annual
(Increase) decrease in inventories	`IncreaseDecreaseInInventories`	$149.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$4.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$4.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$13.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$13.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$-2.00M	USD	Annual
(Increase) decrease in other assets	`IncreaseDecreaseInOtherOperatingAssets`	$-2.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$11.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$11.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$14.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$14.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$-140.00M	USD	Annual
Increase (decrease) in accounts payable	`IncreaseDecreaseInAccountsPayable`	$-140.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$5.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$5.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$-5.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$-5.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$5.00M	USD	Annual
Increase (decrease) in accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$5.00M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$401.00M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$401.00M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$1.07B	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$1.07B	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$621.00M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$621.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$25.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$25.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$39.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$39.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$35.00M	USD	Annual
Capital expenditures	`PaymentsToAcquireProductiveAssets`	$35.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$231.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$231.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$128.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$128.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$741.00M	USD	Annual
Acquisitions of businesses, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$741.00M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$-1.00M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$-1.00M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	-	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	-	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$12.00M	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$12.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-270.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-270.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-788.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-788.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-152.00M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-152.00M	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	$1.34B	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	$1.34B	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	$176.00M	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	$176.00M	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	-	USD	Annual
Repurchase and retirement of equity interests	`PaymentsForRepurchaseOfCommonStock`	-	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$11.00M	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$11.00M	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$57.00M	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$57.00M	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$41.00M	USD	Annual
Distributions to non-controlling interest holders	`PaymentsToMinorityShareholders`	$41.00M	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	-	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	-	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	$5.00M	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	$5.00M	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	$11.00M	USD	Annual
Payments pursuant to Tax Receivable Agreements	`PaymentsPursuantToTaxReceivableAgreements`	$11.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$774.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$774.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$244.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$244.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$665.00M	USD	Annual
Borrowings on asset-based revolving credit facility	`ProceedsFromLongTermLinesOfCredit`	$665.00M	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$235.00M	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$235.00M	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$244.00M	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$244.00M	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$1.11B	USD	Annual
Repayments on asset-based revolving credit facility	`RepaymentsOfLongTermLinesOfCredit`	$1.11B	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	-	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	-	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$950.00M	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	$950.00M	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	-	USD	Annual
Issuance of long-term debt	`ProceedsFromIssuanceOfSeniorLongTermDebt`	-	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$223.00M	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$223.00M	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$15.00M	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$15.00M	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$15.00M	USD	Annual
Repayments of long-term debt	`RepaymentsOfSeniorDebt`	$15.00M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	-	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	-	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$15.00M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$15.00M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$2.00M	USD	Annual
Debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$2.00M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$-4.00M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$-4.00M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	-	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	-	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$1.00M	USD	Annual
Other	`ProceedsFromPaymentsForOtherFinancingActivities`	$1.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-73.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-73.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$174.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$174.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-975.00M	USD	Annual
Net cash provided by (used in) financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-975.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$7.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$7.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-176.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-176.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$176.00M	USD	Annual
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$176.00M	USD	Annual
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$177.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$177.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$8.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$8.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the beginning of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$177.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$177.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$8.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$8.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash and cash equivalents at the end of the period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.00M	USD	Point-in-time
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$74.00M	USD	Annual
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$74.00M	USD	Annual
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$197.00M	USD	Annual
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$197.00M	USD	Annual
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$105.00M	USD	Annual
Cash paid for interest (excluding effects of interest rate swap)	`InterestPaidNet`	$105.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$147.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$147.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$143.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$143.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$116.00M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaid`	$116.00M	USD	Annual

Stockholders Equity 102 line items

Line Item	Tag	Value	Unit	Period
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$11.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$11.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$10.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$10.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$14.00M	USD	Annual
Equity-based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$14.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-20.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-20.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$44.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$44.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$42.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$42.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$8.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$8.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$54.00M	USD	Annual
Distributions to non-controlling interest holders	`MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders`	$54.00M	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Exchange of Partnership Interests and Class B Shares for Class A Shares	`StockIssuedDuringPeriodValueExchangeOfPartnershipInterests`	-	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$23.00M	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$23.00M	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$30.00M	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$30.00M	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$515.00M	USD	Annual
Establishment/adjustment of deferred tax asset associated with Core & Main investment in Core & Main Holdings, LP	`AdjustmentsToAdditionalPaidInCapitalDeferredTaxLiabilityAdjustment`	$515.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$34.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$34.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$537.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$537.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$19.00M	USD	Annual
Establishment of Tax Receivable Agreement Liabilities	`AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement`	$19.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$2.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$2.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$3.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$3.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$1.00M	USD	Annual
Activity under equity-based compensation plans, net of tax withholdings	`ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsValuePeriodIncreaseDecrease`	$1.00M	USD	Annual
Forfeiture of Class A Shares and Partnership Interests	`StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures`	-	USD	Annual
Forfeiture of Class A Shares and Partnership Interests	`StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures`	-	USD	Annual
Non-controlling interests adjustment for purchase of Partnership Interests and vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests	`NoncontrollingInterestAdjustmentForPurchaseAndVestingOfPartnershipInterests`	-	USD	Annual
Non-controlling interests adjustment for purchase of Partnership Interests and vesting of Core & Main Holdings, LP Partnership Interests held by non-controlling interests	`NoncontrollingInterestAdjustmentForPurchaseAndVestingOfPartnershipInterests`	-	USD	Annual
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	5.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	15.00M	shares	Point-in-time
Repurchase and Retirement of equity interests (in shares)	`StockRepurchasedAndRetiredDuringPeriodShares`	15.00M	shares	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$1.34B	USD	Annual
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$1.34B	USD	Annual
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$178.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$178.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$176.00M	USD	Annual
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$176.00M	USD	Annual
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$332.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$332.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$141.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$141.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$145.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$145.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$205.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$205.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$152.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$152.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$191.00M	USD	Point-in-time
Repurchase and Retirement of equity interests	`StockRepurchasedAndRetiredDuringPeriodValue`	$191.00M	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.41B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.83B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.77B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$1.52B	USD	Point-in-time

Comprehensive Income 38 line items

Line Item	Tag	Value	Unit	Period
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$1.00M	USD	Annual
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$1.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$531.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$581.00M	USD	2 Qtrs
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net income	`ProfitLoss`	$434.00M	USD	Annual
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$-9.00M	USD	Annual
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$-9.00M	USD	Annual
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$6.00M	USD	Annual
Net interest rate swap gain (loss), tax (expense) benefit	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax`	$6.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Net income	`ProfitLoss`	$581.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-20.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-20.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$44.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$44.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	Annual
Net interest rate swap gain (loss), net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$509.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$509.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$625.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$625.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$414.00M	USD	Annual
Total comprehensive income	`ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest`	$414.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$156.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$156.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$22.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$22.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$232.00M	USD	Annual
Less: comprehensive income attributable to non-controlling interests	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$232.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$393.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$393.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$392.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$392.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$353.00M	USD	Annual
Total comprehensive income attributable to Core & Main, Inc.	`ComprehensiveIncomeNetOfTax`	$353.00M	USD	Annual

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.