Core & Main, Inc.
IndustrialsNYSE:CNM · New York Stock Exchange
-$1.73 today
Vol 3.88M · Avg 2.61M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $150.0M |
| Receivables | $1.3B |
| Inventory | $1.1B |
| Other Current | $45.0M |
| Total Current Assets | $2.6B |
| PP&E (Net) | $481.0M |
| Goodwill | $1.9B |
| Intangible Assets | $791.0M |
| Tax Assets | $561.0M |
| Other Non-current | $13.0M |
| Total Non-current Assets | $3.8B |
| Total Assets | $6.3B |
Analysis
Selected assets total $6.3B for Latest. The largest visible component is Goodwill at $1.9B, about 30.4% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $220.0M +2650.0% | $8.0M +700.0% | $1.0M -99.4% | $177.0M +17600.0% | $1.0M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $1.0B -1.7% | $1.1B +9.6% | $973.0M +1.9% | $955.0M +8.0% | $884.0M | $533.8M | $399.4M | -$1.7B |
| Inventory | $986.0M +8.6% | $908.0M +18.5% | $766.0M -26.8% | $1.0B +22.3% | $856.0M | $641.6M | $328.0M | $316.8M |
| Other Current Assets | $48.0M +11.6% | $43.0M +30.3% | $33.0M +3.1% | $32.0M | $0 | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $2.3B +13.7% | $2.0B +14.2% | $1.8B -19.8% | $2.2B +25.1% | $1.8B | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $465.0M +12.9% | $412.0M +20.1% | $343.0M +22.5% | $280.0M +13.8% | $246.0M | $1.2B | $1.5B | $687.8M |
| Goodwill | $1.9B +1.2% | $1.9B +21.6% | $1.6B +1.7% | $1.5B +1.3% | $1.5B | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $823.0M -12.0% | $935.0M +19.3% | $784.0M -1.4% | $795.0M -8.7% | $871.0M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $0 -100.0% | $40.0M -40.3% | $67.0M -20.2% | $84.0M +340.0% | -$35.0M | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $565.0M +1.3% | $558.0M +3.0% | $542.0M +5922.2% | $9.0M -74.3% | $35.0M | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | $10.0M +400.0% | $2.0M +300.0% | -$1.0M +80.0% | -$5.0M -114.3% | $35.0M | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $3.8B -1.6% | $3.8B +16.7% | $3.3B +22.2% | $2.7B +1.2% | $2.7B | -$15.3B | $14.8B | $11.3B |
| Total Assets | $6.1B +3.7% | $5.9B +15.8% | $5.1B +3.3% | $4.9B +10.7% | $4.4B | $13.3B | $11.9B | $10.6B |
| Account Payables | $512.0M -8.9% | $562.0M +11.5% | $504.0M +5.2% | $479.0M -21.2% | $608.0M | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $24.0M +0.0% | $24.0M +60.0% | $15.0M +0.0% | $15.0M +0.0% | $15.0M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 | $0 | $0 | $0 -100.0% | $31.0M | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $0 | $0 | $0 -100.0% | $9.0M | $0 | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $140.0M -34.3% | $213.0M +6.5% | $200.0M +334.8% | $46.0M -72.3% | $166.0M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $874.0M +0.9% | $866.0M +11.9% | $774.0M +6.6% | $726.0M -13.5% | $839.0M | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $2.1B -5.1% | $2.2B +20.1% | $1.9B +29.0% | $1.4B -0.8% | $1.5B | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $89.0M +2.3% | $87.0M +81.3% | $48.0M +433.3% | $9.0M -74.3% | $35.0M | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $0 | $0 | $0 | $0 | $0 | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $710.0M -2.5% | $728.0M +0.8% | $722.0M +262.8% | $199.0M +17.1% | $170.0M | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $3.1B -2.9% | $3.2B +16.6% | $2.8B +56.3% | $1.8B +0.5% | $1.8B | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $4.0B -2.1% | $4.1B +15.5% | $3.5B +41.9% | $2.5B -4.0% | $2.6B | $14.7B | $3.7B | $9.6B |
| Common Stock | $2.0M +0.0% | $2.0M +0.0% | $2.0M -33.3% | $3.0M +0.0% | $3.0M | $651.4M | $517.0M | $382.6M |
| Retained Earnings | $755.0M +68.2% | $449.0M +137.6% | $189.0M -58.7% | $458.0M +397.8% | $92.0M | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | -$6.0M -122.2% | $27.0M -41.3% | $46.0M +2.2% | $45.0M +181.3% | $16.0M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Minority Interest | $77.0M +1.3% | $76.0M +4.1% | $73.0M -89.0% | $663.0M +31.0% | $506.0M | $1.4B | $337.8M | $931.4M |
| Total Equity | $2.1B +16.9% | $1.8B +16.4% | $1.5B -36.8% | $2.4B +31.6% | $1.8B | $9.1B | $7.7B | $3.3B |
| Total Debt | $2.4B -2.8% | $2.5B +21.0% | $2.1B +26.7% | $1.6B +0.7% | $1.6B | $724.2M | $410.6M | $399.4M |
| Net Debt | $2.2B -11.2% | $2.5B +20.7% | $2.1B +42.1% | $1.5B -10.2% | $1.6B | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Generac Holdings Inc.
NYSE:GNRC
$15.44B
Aramark
NYSE:ARMK
$14.27B
Stanley Black & Decker, Inc.
NYSE:SWK
$13.00B
Applied Industrial Technologies, Inc.
NYSE:AIT
$11.83B
Watts Water Technologies, Inc.
NYSE:WTS
$11.12B
Advanced Drainage Systems, Inc.
NYSE:WMS
$10.34B
Donaldson Company, Inc.
NYSE:DCI
$10.01B
Flowserve Corporation
NYSE:FLS
$9.98B
A. O. Smith Corporation
NYSE:AOS
$8.25B
Pool Corporation
NASDAQ:POOL
$7.11B
SEC Filings
Recent regulatory filings
No filings found.
How much cash does CNM have?
Core & Main, Inc. (CNM) reported $220.00M in cash and equivalents in fiscal 2025.
How much debt does CNM carry?
Core & Main, Inc. (CNM) reported $2.44B of total debt, with net debt of $2.22B.
Explore More
Continue the stock analysis
Jump to another research area for this company.