Core & Main, Inc.
NYSE:CNM · New York Stock Exchange
-$1.34 today
Vol 3.31M · Avg 2.61M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $441.0M +1.6% | $434.0M +17.0% | $371.0M -36.1% | $581.0M +158.2% | $225.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $192.0M -1.0% | $194.0M +26.0% | $154.0M +4.1% | $148.0M -1.3% | $150.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $28.0M +115.4% | $13.0M | $0 +100.0% | -$857.0M | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $17.0M +21.4% | $14.0M +40.0% | $10.0M -9.1% | $11.0M -56.0% | $25.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$49.0M -16.7% | -$42.0M -111.4% | $367.0M +208.3% | -$339.0M +27.3% | -$466.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $26.0M +1400.0% | -$2.0M -109.5% | $21.0M +141.2% | -$51.0M +83.7% | -$312.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$70.0M -94.4% | -$36.0M -111.0% | $328.0M +320.1% | -$149.0M +66.1% | -$440.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$59.0M -521.4% | $14.0M +27.3% | $11.0M +107.9% | -$140.0M -151.1% | $274.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $54.0M +400.0% | -$18.0M -357.1% | $7.0M +600.0% | $1.0M -91.7% | $12.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $21.0M +162.5% | $8.0M -95.2% | $167.0M -80.5% | $857.0M +2348.6% | $35.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $650.0M +4.7% | $621.0M -41.9% | $1.1B +166.6% | $401.0M +1393.5% | -$31.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$46.0M -31.4% | -$35.0M +10.3% | -$39.0M -56.0% | -$25.0M -25.0% | -$20.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$61.0M +91.8% | -$741.0M -220.8% | -$231.0M -80.5% | -$128.0M +28.5% | -$179.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$5.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$38.0M -216.7% | -$12.0M | $0 -100.0% | $1.0M +0.0% | $1.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$145.0M +81.6% | -$788.0M -191.9% | -$270.0M -77.6% | -$152.0M +25.1% | -$203.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$117.0M -129.9% | $391.0M -5.8% | $415.0M +2541.2% | -$17.0M +98.0% | -$850.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 -100.0% | $1.0M -99.8% | $664.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$155.0M +11.9% | -$176.0M +86.9% | -$1.3B | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$21.0M +48.8% | -$41.0M +10.9% | -$46.0M +19.3% | -$57.0M -242.5% | $40.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$293.0M -268.4% | $174.0M +117.8% | -$975.0M -1235.6% | -$73.0M +50.0% | -$146.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $212.0M +2928.6% | $7.0M +104.0% | -$176.0M -200.0% | $176.0M +146.3% | -$380.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $604.0M +3.1% | $586.0M -43.1% | $1.0B +173.9% | $376.0M +837.3% | -$51.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Generac Holdings Inc.
NYSE:GNRC
$15.79B
Aramark
NYSE:ARMK
$14.07B
Stanley Black & Decker, Inc.
NYSE:SWK
$12.82B
Applied Industrial Technologies, Inc.
NYSE:AIT
$12.19B
Watts Water Technologies, Inc.
NYSE:WTS
$11.23B
Advanced Drainage Systems, Inc.
NYSE:WMS
$10.66B
Flowserve Corporation
NYSE:FLS
$10.09B
Donaldson Company, Inc.
NYSE:DCI
$9.89B
A. O. Smith Corporation
NYSE:AOS
$8.09B
Pool Corporation
NASDAQ:POOL
$7.08B
SEC Filings
Recent regulatory filings
No filings found.
Does CNM generate free cash flow?
Core & Main, Inc. (CNM) generated $604.00M of free cash flow in fiscal 2025.
How much operating cash flow does CNM produce?
Operating cash flow was $650.00M, before capital expenditures of $46.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.