Annual Income Statements for Zillow Group
This table shows Zillow Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Zillow Group
This table shows Zillow Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-53 |
-72 |
-22 |
-35 |
-28 |
-73 |
-23 |
-17 |
-20 |
-52 |
8.00 |
Consolidated Net Income / (Loss) |
|
-53 |
-72 |
-22 |
-35 |
-28 |
-73 |
-23 |
-17 |
-20 |
-52 |
8.00 |
Net Income / (Loss) Continuing Operations |
|
-51 |
-72 |
-22 |
-35 |
-28 |
-73 |
-23 |
-17 |
-20 |
-52 |
8.00 |
Total Pre-Tax Income |
|
-48 |
-68 |
-22 |
-34 |
-28 |
-70 |
-21 |
-15 |
-20 |
-51 |
8.00 |
Total Revenue |
|
486 |
450 |
492 |
539 |
521 |
509 |
553 |
595 |
606 |
572 |
615 |
Net Interest Income / (Expense) |
|
-9.00 |
-9.00 |
-9.00 |
-9.00 |
-9.00 |
-9.00 |
-9.00 |
-10 |
-9.00 |
-8.00 |
-5.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
10 |
9.00 |
8.00 |
5.00 |
Long-Term Debt Interest Expense |
|
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
9.00 |
10 |
9.00 |
8.00 |
5.00 |
Total Non-Interest Income |
|
495 |
459 |
501 |
548 |
530 |
518 |
562 |
605 |
615 |
580 |
620 |
Other Service Charges |
|
12 |
24 |
32 |
42 |
34 |
43 |
33 |
34 |
34 |
26 |
22 |
Other Non-Interest Income |
|
483 |
435 |
469 |
506 |
496 |
474 |
529 |
572 |
581 |
554 |
598 |
Total Non-Interest Expense |
|
534 |
518 |
514 |
573 |
549 |
579 |
574 |
610 |
626 |
623 |
607 |
Marketing Expense |
|
307 |
291 |
293 |
313 |
306 |
306 |
313 |
349 |
362 |
351 |
347 |
Other Operating Expenses |
|
227 |
217 |
215 |
257 |
241 |
261 |
255 |
261 |
263 |
272 |
260 |
Impairment Charge |
|
0.00 |
10 |
6.00 |
2.00 |
1.00 |
10 |
6.00 |
0.00 |
0.00 |
- |
0.00 |
Income Tax Expense |
|
3.00 |
4.00 |
0.00 |
1.00 |
0.00 |
3.00 |
2.00 |
2.00 |
0.00 |
1.00 |
0.00 |
Basic Earnings per Share |
|
($0.22) |
($0.29) |
($0.09) |
($0.15) |
($0.12) |
($0.32) |
($0.10) |
($0.07) |
($0.08) |
($0.23) |
$0.03 |
Weighted Average Basic Shares Outstanding |
|
240.08M |
242.16M |
234.43M |
233.63M |
233.30M |
233.58M |
234.70M |
233.45M |
232.52M |
234.08M |
242.26M |
Diluted Earnings per Share |
|
($0.22) |
($0.29) |
($0.09) |
($0.15) |
($0.12) |
($0.32) |
($0.10) |
($0.07) |
($0.08) |
($0.23) |
$0.03 |
Weighted Average Diluted Shares Outstanding |
|
240.08M |
242.16M |
234.43M |
233.63M |
233.30M |
233.58M |
234.70M |
233.45M |
232.52M |
234.08M |
256.19M |
Weighted Average Basic & Diluted Shares Outstanding |
|
237.73M |
234.34M |
234.02M |
232.83M |
233.60M |
233.47M |
236.19M |
231.44M |
233.56M |
242.56M |
241.45M |
Annual Cash Flow Statements for Zillow Group
This table details how cash moves in and out of Zillow Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
103 |
14 |
109 |
311 |
567 |
548 |
1,059 |
-1,370 |
27 |
-410 |
Net Cash From Operating Activities |
|
23 |
8.65 |
258 |
3.85 |
-612 |
423 |
-3,177 |
4,504 |
354 |
428 |
Net Cash From Continuing Operating Activities |
|
23 |
8.65 |
258 |
3.85 |
-620 |
423 |
-3,177 |
4,504 |
354 |
428 |
Net Income / (Loss) Continuing Operations |
|
-149 |
-220 |
-94 |
-120 |
-305 |
-162 |
-528 |
-101 |
-158 |
-112 |
Consolidated Net Income / (Loss) |
|
-149 |
-220 |
-94 |
-120 |
-305 |
-162 |
-528 |
-101 |
-158 |
-112 |
Depreciation Expense |
|
75 |
101 |
110 |
99 |
87 |
111 |
130 |
157 |
187 |
240 |
Amortization Expense |
|
5.04 |
4.10 |
26 |
56 |
87 |
163 |
178 |
79 |
61 |
33 |
Non-Cash Adjustments to Reconcile Net Income |
|
127 |
131 |
204 |
191 |
160 |
228 |
771 |
460 |
408 |
421 |
Changes in Operating Assets and Liabilities, net |
|
-39 |
-8.92 |
5.92 |
-223 |
-649 |
83 |
-3,728 |
3,909 |
-144 |
-154 |
Net Cash From Investing Activities |
|
64 |
-66 |
-247 |
-623 |
-456 |
-1,038 |
1,088 |
-1,533 |
25 |
395 |
Net Cash From Continuing Investing Activities |
|
64 |
-66 |
-247 |
-623 |
-456 |
-1,038 |
1,088 |
-1,533 |
25 |
395 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-53 |
-62 |
-67 |
-66 |
-67 |
-85 |
-74 |
-115 |
-135 |
-143 |
Purchase of Investment Securities |
|
-427 |
-211 |
-440 |
-902 |
-1,515 |
-3,311 |
-1,044 |
-2,220 |
-1,127 |
-741 |
Sale and/or Maturity of Investments |
|
517 |
204 |
259 |
413 |
1,126 |
2,358 |
2,206 |
802 |
1,287 |
1,279 |
Net Cash From Financing Activities |
|
16 |
72 |
98 |
930 |
1,636 |
1,163 |
3,148 |
-4,341 |
-352 |
-1,233 |
Net Cash From Continuing Financing Activities |
|
16 |
72 |
98 |
930 |
1,636 |
1,163 |
3,148 |
-4,341 |
-352 |
-1,233 |
Issuance of Debt |
|
- |
448 |
0.00 |
481 |
1,844 |
1,181 |
4,559 |
-2,282 |
0.00 |
0.00 |
Repayment of Debt |
|
- |
-370 |
0.00 |
0.00 |
-114 |
-874 |
-1,781 |
-1,158 |
0.00 |
-1,144 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
-302 |
-947 |
-424 |
-301 |
Other Financing Activities, Net |
|
16 |
-6.02 |
98 |
89 |
-94 |
444 |
127 |
46 |
72 |
212 |
Cash Interest Paid |
|
6.33 |
6.33 |
9.20 |
15 |
42 |
51 |
109 |
50 |
28 |
35 |
Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
6.00 |
6.00 |
6.00 |
Quarterly Cash Flow Statements for Zillow Group
This table details how cash moves in and out of Zillow Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-208 |
-507 |
-72 |
172 |
281 |
-354 |
-53 |
-259 |
-108 |
10 |
-167 |
Net Cash From Operating Activities |
|
165 |
84 |
93 |
100 |
75 |
86 |
80 |
55 |
171 |
122 |
104 |
Net Cash From Continuing Operating Activities |
|
165 |
84 |
93 |
100 |
75 |
86 |
80 |
55 |
171 |
122 |
104 |
Net Income / (Loss) Continuing Operations |
|
-53 |
-72 |
-22 |
-35 |
-28 |
-73 |
-23 |
-17 |
-20 |
-52 |
8.00 |
Consolidated Net Income / (Loss) |
|
-53 |
-72 |
-22 |
-35 |
-28 |
-73 |
-23 |
-17 |
-20 |
-52 |
8.00 |
Depreciation Expense |
|
34 |
36 |
40 |
45 |
49 |
53 |
56 |
59 |
63 |
62 |
65 |
Amortization Expense |
|
13 |
26 |
13 |
-7.00 |
3.00 |
52 |
2.00 |
16 |
8.00 |
7.00 |
8.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
143 |
100 |
95 |
128 |
106 |
79 |
110 |
99 |
102 |
110 |
84 |
Changes in Operating Assets and Liabilities, net |
|
28 |
-6.00 |
-33 |
-31 |
-55 |
-25 |
-65 |
-102 |
18 |
-5.00 |
-61 |
Net Cash From Investing Activities |
|
-189 |
-410 |
-97 |
181 |
255 |
-314 |
-204 |
-3.00 |
328 |
274 |
-52 |
Net Cash From Continuing Investing Activities |
|
-189 |
-410 |
-97 |
181 |
255 |
-314 |
-204 |
-3.00 |
328 |
274 |
-52 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-27 |
-28 |
-31 |
-35 |
-35 |
-34 |
-39 |
-37 |
-33 |
-34 |
-36 |
Purchase of Investment Securities |
|
-457 |
-729 |
-499 |
-157 |
-40 |
-431 |
-304 |
-301 |
-84 |
-52 |
-168 |
Sale and/or Maturity of Investments |
|
295 |
347 |
433 |
373 |
330 |
151 |
139 |
335 |
445 |
360 |
152 |
Net Cash From Financing Activities |
|
-184 |
-181 |
-68 |
-109 |
-49 |
-126 |
71 |
-311 |
-607 |
-386 |
-219 |
Net Cash From Continuing Financing Activities |
|
-184 |
-181 |
-68 |
-109 |
-49 |
-126 |
71 |
-311 |
-607 |
-386 |
-219 |
Issuance of Debt |
|
-10 |
-2,214 |
5.00 |
24 |
25 |
-54 |
30 |
59 |
-34 |
-55 |
28 |
Repurchase of Common Equity |
|
-176 |
-174 |
-86 |
-150 |
-100 |
-88 |
-9.00 |
-292 |
- |
- |
-250 |
Other Financing Activities, Net |
|
2.00 |
2.00 |
13 |
17 |
26 |
16 |
50 |
11 |
35 |
116 |
3.00 |
Annual Balance Sheets for Zillow Group
This table presents Zillow Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,136 |
3,150 |
3,231 |
4,291 |
6,132 |
7,487 |
10,695 |
6,563 |
6,652 |
5,829 |
Cash and Due from Banks |
|
229 |
244 |
352 |
651 |
1,141 |
1,703 |
2,315 |
1,466 |
1,492 |
1,082 |
Restricted Cash |
|
3.02 |
- |
0.00 |
12 |
90 |
76 |
1.00 |
2.00 |
3.00 |
3.00 |
Trading Account Securities |
|
291 |
264 |
410 |
904 |
1,281 |
2,218 |
514 |
1,896 |
1,318 |
776 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
- |
- |
0.00 |
35 |
37 |
331 |
107 |
41 |
100 |
159 |
Premises and Equipment, Net |
|
86 |
98 |
112 |
135 |
170 |
196 |
215 |
271 |
328 |
360 |
Goodwill |
|
1,909 |
1,923 |
1,931 |
1,985 |
1,985 |
1,985 |
2,374 |
2,374 |
2,817 |
2,823 |
Intangible Assets |
|
559 |
527 |
320 |
216 |
191 |
95 |
176 |
154 |
241 |
207 |
Other Assets |
|
59 |
93 |
105 |
352 |
1,238 |
883 |
4,993 |
359 |
353 |
419 |
Total Liabilities & Shareholders' Equity |
|
3,136 |
3,150 |
3,231 |
4,291 |
6,132 |
7,487 |
10,695 |
6,563 |
6,652 |
5,829 |
Total Liabilities |
|
457 |
616 |
570 |
1,024 |
2,697 |
2,745 |
5,354 |
2,081 |
2,126 |
981 |
Short-Term Debt |
|
4.53 |
5.60 |
5.99 |
159 |
740 |
689 |
124 |
57 |
728 |
593 |
Accrued Interest Payable |
|
43 |
38 |
61 |
63 |
85 |
94 |
89 |
90 |
107 |
105 |
Other Short-Term Payables |
|
33 |
53 |
51 |
65 |
95 |
125 |
3,669 |
123 |
136 |
133 |
Long-Term Debt |
|
230 |
367 |
385 |
699 |
1,543 |
1,614 |
1,319 |
1,660 |
1,000 |
0.00 |
Other Long-Term Liabilities |
|
146 |
151 |
66 |
37 |
233 |
223 |
153 |
151 |
155 |
150 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,679 |
2,534 |
2,661 |
3,267 |
3,435 |
4,742 |
5,341 |
4,482 |
4,526 |
4,848 |
Total Preferred & Common Equity |
|
2,679 |
2,534 |
2,661 |
3,267 |
3,435 |
4,742 |
5,341 |
4,482 |
4,526 |
4,848 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,679 |
2,534 |
2,661 |
3,267 |
3,435 |
4,742 |
5,341 |
4,482 |
4,526 |
4,848 |
Common Stock |
|
2,956 |
3,031 |
3,254 |
3,940 |
4,412 |
5,881 |
7,001 |
6,109 |
6,301 |
6,733 |
Retained Earnings |
|
-277 |
-497 |
-592 |
-672 |
-977 |
-1,139 |
-1,667 |
-1,612 |
-1,770 |
-1,882 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.47 |
-0.24 |
-1.10 |
-0.91 |
0.34 |
0.16 |
7.00 |
-15 |
-5.00 |
-3.00 |
Quarterly Balance Sheets for Zillow Group
This table presents Zillow Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,718 |
6,614 |
6,618 |
6,656 |
6,823 |
6,628 |
6,159 |
5,746 |
Cash and Due from Banks |
|
1,973 |
1,394 |
1,566 |
1,846 |
1,439 |
1,181 |
1,072 |
914 |
Restricted Cash |
|
2.00 |
2.00 |
2.00 |
3.00 |
3.00 |
2.00 |
3.00 |
4.00 |
Trading Account Securities |
|
1,516 |
1,975 |
1,745 |
1,421 |
1,478 |
1,447 |
1,101 |
689 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
49 |
48 |
73 |
96 |
132 |
195 |
164 |
185 |
Premises and Equipment, Net |
|
261 |
290 |
309 |
324 |
343 |
356 |
356 |
364 |
Goodwill |
|
2,374 |
2,374 |
2,374 |
2,416 |
2,817 |
2,818 |
2,818 |
2,823 |
Intangible Assets |
|
149 |
154 |
153 |
162 |
232 |
222 |
211 |
297 |
Other Assets |
|
394 |
377 |
396 |
388 |
379 |
407 |
434 |
470 |
Total Liabilities & Shareholders' Equity |
|
6,718 |
6,614 |
6,618 |
6,656 |
6,823 |
6,628 |
6,159 |
5,746 |
Total Liabilities |
|
2,123 |
2,094 |
2,132 |
2,127 |
2,158 |
2,127 |
1,503 |
992 |
Short-Term Debt |
|
64 |
63 |
87 |
726 |
765 |
1,246 |
619 |
627 |
Accrued Interest Payable |
|
112 |
101 |
118 |
87 |
104 |
111 |
114 |
111 |
Other Short-Term Payables |
|
136 |
123 |
128 |
128 |
132 |
121 |
121 |
137 |
Other Long-Term Liabilities |
|
152 |
146 |
136 |
129 |
156 |
152 |
152 |
117 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,595 |
4,520 |
4,486 |
4,529 |
4,665 |
4,501 |
4,656 |
4,754 |
Total Preferred & Common Equity |
|
4,595 |
4,520 |
4,486 |
4,529 |
4,665 |
4,501 |
4,656 |
4,754 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
4,595 |
4,520 |
4,486 |
4,529 |
4,665 |
4,501 |
4,656 |
4,754 |
Common Stock |
|
6,154 |
6,157 |
6,174 |
6,247 |
6,469 |
6,322 |
6,482 |
6,628 |
Retained Earnings |
|
-1,540 |
-1,634 |
-1,669 |
-1,697 |
-1,793 |
-1,810 |
-1,830 |
-1,874 |
Accumulated Other Comprehensive Income / (Loss) |
|
-19 |
-3.00 |
-19 |
-21 |
-11 |
-11 |
4.00 |
0.00 |
Annual Metrics And Ratios for Zillow Group
This table displays calculated financial ratios and metrics derived from Zillow Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
95.94% |
27.85% |
28.75% |
24.36% |
104.39% |
-43.60% |
31.88% |
-1.40% |
4.83% |
12.86% |
EBITDA Growth |
|
-112,350.77% |
-58.18% |
58.20% |
109.85% |
-2,931.69% |
301.14% |
50.92% |
-63.08% |
-37.75% |
76.60% |
EBIT Growth |
|
-252.03% |
-43.51% |
16.48% |
17.96% |
-105.10% |
99.03% |
3,466.67% |
-184.16% |
-81.18% |
30.52% |
NOPAT Growth |
|
-252.03% |
-43.51% |
16.48% |
17.96% |
-105.10% |
99.03% |
4,957.14% |
-158.33% |
-81.18% |
30.52% |
Net Income Growth |
|
-241.38% |
-48.07% |
57.17% |
-26.94% |
-154.77% |
46.95% |
-225.93% |
80.87% |
-56.44% |
29.11% |
EPS Growth |
|
-144.44% |
-38.64% |
58.20% |
-19.61% |
-142.62% |
52.70% |
-188.57% |
79.21% |
-61.90% |
29.41% |
Operating Cash Flow Growth |
|
-50.22% |
-61.85% |
2,886.59% |
-98.51% |
-16,000.62% |
169.10% |
-851.06% |
241.77% |
-92.14% |
20.90% |
Free Cash Flow Firm Growth |
|
-284.74% |
93.92% |
-86.41% |
-329.45% |
-53.61% |
26.65% |
127.30% |
44.96% |
-130.98% |
553.38% |
Invested Capital Growth |
|
386.41% |
-0.24% |
5.01% |
35.15% |
38.63% |
23.18% |
-3.70% |
-8.62% |
0.89% |
-13.00% |
Revenue Q/Q Growth |
|
13.37% |
4.42% |
144.07% |
-37.12% |
8.68% |
-44.62% |
-0.53% |
256.16% |
2.95% |
2.78% |
EBITDA Q/Q Growth |
|
-16.13% |
9.55% |
-155.13% |
107.01% |
42.78% |
809.95% |
-27.22% |
-47.75% |
168.57% |
12.16% |
EBIT Q/Q Growth |
|
-12.14% |
2.44% |
-369.39% |
31.78% |
23.91% |
98.61% |
-66.14% |
-8,400.00% |
-1.32% |
15.08% |
NOPAT Q/Q Growth |
|
-12.14% |
2.44% |
-369.39% |
31.78% |
23.91% |
98.61% |
-65.21% |
-8,400.00% |
-1.32% |
15.08% |
Net Income Q/Q Growth |
|
-11.06% |
1.00% |
-131.79% |
-20.64% |
23.20% |
24.16% |
-139.08% |
65.17% |
-0.64% |
15.79% |
EPS Q/Q Growth |
|
-51.72% |
-0.83% |
-131.82% |
-15.09% |
23.32% |
32.69% |
-188.57% |
63.48% |
-4.62% |
15.79% |
Operating Cash Flow Q/Q Growth |
|
-55.35% |
118.65% |
19.53% |
-97.91% |
20.39% |
-47.67% |
3.41% |
7.11% |
0.57% |
9.18% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-91.23% |
0.00% |
-5.16% |
5.27% |
-50.41% |
110.22% |
-86.61% |
-62.15% |
63.37% |
Invested Capital Q/Q Growth |
|
0.10% |
2.72% |
-0.79% |
2.04% |
0.88% |
10.06% |
-33.77% |
-1.88% |
-0.92% |
-5.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-11.41% |
-14.11% |
-4.58% |
0.36% |
-5.03% |
17.92% |
20.51% |
7.68% |
4.56% |
7.14% |
EBIT Margin |
|
-23.96% |
-26.90% |
-17.45% |
-11.51% |
-11.55% |
-0.20% |
5.07% |
-4.32% |
-7.47% |
-4.60% |
Profit (Net Income) Margin |
|
-23.24% |
-26.91% |
-8.95% |
-9.14% |
-11.39% |
-10.71% |
-26.48% |
-5.14% |
-7.67% |
-4.82% |
Tax Burden Percent |
|
96.97% |
100.06% |
51.31% |
79.40% |
98.62% |
5,400.00% |
-522.77% |
118.82% |
102.60% |
104.67% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.99% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-6.12% |
-5.30% |
-4.32% |
-2.94% |
-4.40% |
-0.03% |
1.48% |
-0.92% |
-1.73% |
-1.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-39.96% |
-27.10% |
4.67% |
-5.22% |
-10.05% |
-7.01% |
-32.16% |
-3.54% |
-4.65% |
-4.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.99% |
-3.16% |
0.69% |
-1.10% |
-4.71% |
-3.93% |
-11.95% |
-1.14% |
-1.78% |
-1.11% |
Return on Equity (ROE) |
|
-9.11% |
-8.46% |
-3.64% |
-4.04% |
-9.11% |
-3.96% |
-10.47% |
-2.06% |
-3.51% |
-2.39% |
Cash Return on Invested Capital (CROIC) |
|
-137.91% |
-5.06% |
-9.21% |
-32.84% |
-36.78% |
-20.81% |
5.24% |
8.10% |
-2.61% |
12.62% |
Operating Return on Assets (OROA) |
|
-8.11% |
-7.01% |
-5.77% |
-4.01% |
-5.94% |
-0.04% |
1.11% |
-0.99% |
-2.33% |
-1.71% |
Return on Assets (ROA) |
|
-7.87% |
-7.01% |
-2.96% |
-3.19% |
-5.86% |
-2.38% |
-5.81% |
-1.17% |
-2.39% |
-1.79% |
Return on Common Equity (ROCE) |
|
-9.11% |
-8.46% |
-3.64% |
-4.04% |
-9.11% |
-3.96% |
-10.47% |
-2.06% |
-3.51% |
-2.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
-5.56% |
-8.70% |
-3.55% |
-3.67% |
-8.89% |
-3.42% |
-9.89% |
-2.25% |
-3.49% |
-2.31% |
Net Operating Profit after Tax (NOPAT) |
|
-107 |
-154 |
-129 |
-106 |
-217 |
-2.10 |
102 |
-60 |
-108 |
-75 |
NOPAT Margin |
|
-16.77% |
-18.83% |
-12.21% |
-8.06% |
-8.08% |
-0.14% |
5.12% |
-3.03% |
-5.23% |
-3.22% |
Net Nonoperating Expense Percent (NNEP) |
|
33.84% |
21.80% |
-9.00% |
2.27% |
5.64% |
6.97% |
33.64% |
2.63% |
2.91% |
3.20% |
SG&A Expenses to Revenue |
|
76.89% |
77.89% |
72.84% |
73.46% |
40.27% |
56.81% |
56.97% |
59.10% |
59.10% |
59.11% |
Operating Expenses to Revenue |
|
123.96% |
126.90% |
117.45% |
111.51% |
111.55% |
100.20% |
94.93% |
104.32% |
107.47% |
104.60% |
Earnings before Interest and Taxes (EBIT) |
|
-154 |
-220 |
-184 |
-151 |
-310 |
-3.00 |
101 |
-85 |
-154 |
-107 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-73 |
-116 |
-48 |
4.76 |
-135 |
271 |
409 |
151 |
94 |
166 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.73 |
2.61 |
2.89 |
1.96 |
2.76 |
6.67 |
2.97 |
1.66 |
2.93 |
3.41 |
Price to Tangible Book Value (P/TBV) |
|
21.96 |
79.96 |
18.77 |
5.99 |
7.53 |
11.88 |
5.68 |
3.80 |
9.03 |
9.10 |
Price to Revenue (P/Rev) |
|
7.23 |
8.07 |
7.30 |
4.87 |
3.54 |
20.92 |
7.95 |
3.77 |
6.43 |
7.11 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
2.32 |
2.53 |
1.60 |
1.84 |
4.56 |
2.21 |
1.24 |
2.16 |
2.95 |
Enterprise Value to Revenue (EV/Rev) |
|
7.24 |
8.22 |
7.33 |
5.02 |
3.93 |
21.27 |
7.51 |
3.90 |
6.54 |
6.90 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
1,383.47 |
0.00 |
118.65 |
36.63 |
50.78 |
143.44 |
96.72 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
148.33 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
146.87 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
204.63 |
779.18 |
29.96 |
1,709.75 |
0.00 |
76.01 |
0.00 |
1.70 |
38.09 |
37.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.32 |
14.59 |
0.00 |
21.75 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.09 |
0.15 |
0.15 |
0.26 |
0.66 |
0.49 |
0.27 |
0.38 |
0.38 |
0.12 |
Long-Term Debt to Equity |
|
0.09 |
0.15 |
0.14 |
0.21 |
0.45 |
0.34 |
0.25 |
0.37 |
0.22 |
0.00 |
Financial Leverage |
|
0.07 |
0.12 |
0.15 |
0.21 |
0.47 |
0.56 |
0.37 |
0.32 |
0.38 |
0.25 |
Leverage Ratio |
|
1.16 |
1.21 |
1.23 |
1.27 |
1.56 |
1.67 |
1.80 |
1.76 |
1.47 |
1.33 |
Compound Leverage Factor |
|
1.16 |
1.21 |
1.23 |
1.27 |
1.56 |
1.67 |
1.80 |
1.76 |
1.47 |
1.33 |
Debt to Total Capital |
|
8.05% |
12.83% |
12.82% |
20.80% |
39.93% |
32.69% |
21.27% |
27.70% |
27.63% |
10.90% |
Short-Term Debt to Total Capital |
|
0.16% |
0.19% |
0.20% |
3.85% |
12.94% |
9.78% |
1.83% |
0.92% |
11.64% |
10.90% |
Long-Term Debt to Total Capital |
|
7.89% |
12.64% |
12.63% |
16.95% |
26.99% |
22.90% |
19.44% |
26.78% |
15.99% |
0.00% |
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
91.95% |
87.17% |
87.18% |
79.20% |
60.07% |
67.31% |
78.73% |
72.30% |
72.37% |
89.10% |
Debt to EBITDA |
|
-3.21 |
-3.23 |
-8.10 |
180.32 |
-16.95 |
8.50 |
3.53 |
11.37 |
18.38 |
3.57 |
Net Debt to EBITDA |
|
-0.03 |
-1.12 |
-0.81 |
40.88 |
-7.81 |
1.93 |
-2.13 |
1.65 |
2.48 |
-2.96 |
Long-Term Debt to EBITDA |
|
-3.15 |
-3.18 |
-7.98 |
146.91 |
-11.46 |
5.95 |
3.22 |
10.99 |
10.64 |
0.00 |
Debt to NOPAT |
|
-2.18 |
-2.42 |
-3.04 |
-8.12 |
-10.54 |
-1,096.53 |
14.15 |
-28.86 |
-16.03 |
-7.92 |
Net Debt to NOPAT |
|
-0.02 |
-0.84 |
-0.31 |
-1.84 |
-4.86 |
-249.41 |
-8.56 |
-4.18 |
-2.16 |
6.57 |
Long-Term Debt to NOPAT |
|
-2.14 |
-2.38 |
-2.99 |
-6.62 |
-7.12 |
-768.34 |
12.93 |
-27.90 |
-9.28 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,422 |
-147 |
-274 |
-1,179 |
-1,810 |
-1,328 |
363 |
526 |
-163 |
738 |
Operating Cash Flow to CapEx |
|
43.01% |
13.93% |
386.93% |
5.83% |
-913.09% |
497.65% |
-4,293.24% |
3,916.52% |
262.22% |
299.30% |
Free Cash Flow to Firm to Interest Expense |
|
-441.25 |
-19.87 |
-9.97 |
-28.57 |
-17.78 |
-9.62 |
2.83 |
15.01 |
-4.52 |
20.50 |
Operating Cash Flow to Interest Expense |
|
4.13 |
1.17 |
9.38 |
0.09 |
-6.01 |
3.07 |
-24.82 |
128.69 |
9.83 |
11.89 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-5.47 |
-7.21 |
6.96 |
-1.51 |
-6.67 |
2.45 |
-25.40 |
125.40 |
6.08 |
7.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.26 |
0.33 |
0.35 |
0.51 |
0.22 |
0.22 |
0.23 |
0.31 |
0.37 |
Fixed Asset Turnover |
|
10.08 |
8.91 |
10.02 |
10.60 |
17.54 |
8.25 |
9.70 |
8.09 |
6.88 |
6.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,914 |
2,907 |
3,052 |
4,125 |
5,719 |
7,045 |
6,784 |
6,199 |
6,254 |
5,441 |
Invested Capital Turnover |
|
0.36 |
0.28 |
0.35 |
0.37 |
0.54 |
0.24 |
0.29 |
0.30 |
0.33 |
0.40 |
Increase / (Decrease) in Invested Capital |
|
2,315 |
-6.99 |
146 |
1,073 |
1,594 |
1,326 |
-261 |
-585 |
55 |
-813 |
Enterprise Value (EV) |
|
4,637 |
6,736 |
7,734 |
6,583 |
10,541 |
32,153 |
14,981 |
7,668 |
13,483 |
16,056 |
Market Capitalization |
|
4,634 |
6,607 |
7,695 |
6,388 |
9,489 |
31,630 |
15,854 |
7,419 |
13,250 |
16,548 |
Book Value per Share |
|
$15.05 |
$13.98 |
$14.09 |
$16.07 |
$16.56 |
$20.38 |
$20.96 |
$18.85 |
$19.37 |
$20.76 |
Tangible Book Value per Share |
|
$1.19 |
$0.46 |
$2.17 |
$5.25 |
$6.07 |
$11.44 |
$10.95 |
$8.22 |
$6.28 |
$7.78 |
Total Capital |
|
2,914 |
2,907 |
3,052 |
4,125 |
5,719 |
7,045 |
6,784 |
6,199 |
6,254 |
5,441 |
Total Debt |
|
235 |
373 |
391 |
858 |
2,283 |
2,303 |
1,443 |
1,717 |
1,728 |
593 |
Total Long-Term Debt |
|
230 |
367 |
385 |
699 |
1,543 |
1,614 |
1,319 |
1,660 |
1,000 |
0.00 |
Net Debt |
|
2.38 |
129 |
39 |
195 |
1,052 |
524 |
-873 |
249 |
233 |
-492 |
Capital Expenditures (CapEx) |
|
53 |
62 |
67 |
66 |
67 |
85 |
74 |
115 |
135 |
143 |
Net Nonoperating Expense (NNE) |
|
41 |
66 |
-34 |
14 |
89 |
160 |
630 |
42 |
50 |
37 |
Net Nonoperating Obligations (NNO) |
|
235 |
373 |
391 |
858 |
2,283 |
2,303 |
1,443 |
1,717 |
1,728 |
593 |
Total Depreciation and Amortization (D&A) |
|
80 |
105 |
136 |
156 |
175 |
274 |
308 |
236 |
248 |
273 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.88) |
($1.22) |
($0.51) |
($0.61) |
($1.48) |
($0.72) |
($2.11) |
($0.42) |
($0.68) |
($0.48) |
Adjusted Weighted Average Basic Shares Outstanding |
|
178.53M |
182.73M |
190.68M |
204.60M |
209.27M |
240.66M |
249.94M |
242.16M |
233.58M |
234.08M |
Adjusted Diluted Earnings per Share |
|
($0.88) |
($1.22) |
($0.51) |
($0.61) |
($1.48) |
($0.72) |
($2.11) |
($0.42) |
($0.68) |
($0.48) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
178.53M |
182.73M |
190.68M |
204.60M |
209.27M |
240.66M |
249.94M |
242.16M |
233.58M |
234.08M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.88) |
($1.22) |
($0.51) |
($0.61) |
($1.48) |
($0.72) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
169.77M |
180.15M |
186.45M |
197.94M |
206.38M |
223.85M |
250.67M |
234.34M |
233.47M |
242.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-71 |
-153 |
-6.68 |
-47 |
-216 |
52 |
85 |
-43 |
-92 |
-70 |
Normalized NOPAT Margin |
|
-11.08% |
-18.71% |
-0.63% |
-3.61% |
-8.07% |
3.43% |
4.25% |
-2.17% |
-4.45% |
-3.01% |
Pre Tax Income Margin |
|
-23.96% |
-26.90% |
-17.45% |
-11.51% |
-11.55% |
-0.20% |
5.07% |
-4.32% |
-7.47% |
-4.60% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-27.97 |
-29.74 |
-6.69 |
-3.66 |
-3.04 |
-0.02 |
0.79 |
-2.43 |
-4.28 |
-2.97 |
NOPAT to Interest Expense |
|
-19.58 |
-20.82 |
-4.68 |
-2.56 |
-2.13 |
-0.02 |
0.80 |
-1.70 |
-2.99 |
-2.08 |
EBIT Less CapEx to Interest Expense |
|
-37.57 |
-38.12 |
-9.11 |
-5.26 |
-3.70 |
-0.64 |
0.21 |
-5.71 |
-8.03 |
-6.94 |
NOPAT Less CapEx to Interest Expense |
|
-29.18 |
-29.19 |
-7.11 |
-4.16 |
-2.79 |
-0.63 |
0.22 |
-4.99 |
-6.74 |
-6.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.20% |
-937.62% |
-268.35% |
-268.75% |
Quarterly Metrics And Ratios for Zillow Group
This table displays calculated financial ratios and metrics derived from Zillow Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.33% |
146.68% |
-7.17% |
7.80% |
7.20% |
13.11% |
12.40% |
10.39% |
16.31% |
12.38% |
11.21% |
EBITDA Growth |
|
-101.56% |
-104.55% |
-71.82% |
-91.67% |
2,500.00% |
683.33% |
19.35% |
1,400.00% |
112.50% |
-48.57% |
80.00% |
EBIT Growth |
|
-469.23% |
-525.00% |
-173.33% |
-3,500.00% |
41.67% |
-2.94% |
4.55% |
55.88% |
28.57% |
27.14% |
138.10% |
NOPAT Growth |
|
-286.67% |
-316.36% |
-161.60% |
-338.00% |
41.67% |
-2.94% |
4.55% |
55.88% |
28.57% |
27.14% |
154.42% |
Net Income Growth |
|
83.89% |
72.41% |
-237.50% |
-537.50% |
47.17% |
-1.39% |
-4.55% |
51.43% |
28.57% |
28.77% |
134.78% |
EPS Growth |
|
82.26% |
71.57% |
-250.00% |
-600.00% |
45.45% |
-10.34% |
-11.11% |
53.33% |
33.33% |
28.13% |
130.00% |
Operating Cash Flow Growth |
|
105.88% |
139.07% |
-97.26% |
-88.41% |
-54.55% |
2.38% |
-13.98% |
-45.00% |
128.00% |
41.86% |
30.00% |
Free Cash Flow Firm Growth |
|
201.75% |
90.22% |
143.79% |
-92.77% |
-100.35% |
-119.35% |
-118.33% |
-113.68% |
3,967.65% |
847.40% |
624.54% |
Invested Capital Growth |
|
-38.32% |
-8.62% |
-15.16% |
-2.49% |
-0.10% |
0.89% |
2.99% |
0.13% |
-8.56% |
-13.00% |
-16.33% |
Revenue Q/Q Growth |
|
-2.80% |
-7.41% |
9.33% |
9.55% |
-3.34% |
-2.30% |
8.64% |
7.59% |
1.85% |
-5.61% |
7.52% |
EBITDA Q/Q Growth |
|
-102.08% |
-500.00% |
229.17% |
-87.10% |
500.00% |
45.83% |
227.59% |
62.16% |
-15.00% |
-64.71% |
350.00% |
EBIT Q/Q Growth |
|
-4,900.00% |
-41.67% |
67.65% |
-54.55% |
17.65% |
-150.00% |
70.00% |
28.57% |
-33.33% |
-155.00% |
115.69% |
NOPAT Q/Q Growth |
|
-436.00% |
-41.67% |
67.65% |
-54.55% |
17.65% |
-150.00% |
70.00% |
28.57% |
-33.33% |
-155.00% |
122.41% |
Net Income Q/Q Growth |
|
-762.50% |
-35.85% |
69.44% |
-59.09% |
20.00% |
-160.71% |
68.49% |
26.09% |
-17.65% |
-160.00% |
115.38% |
EPS Q/Q Growth |
|
-833.33% |
-31.82% |
68.97% |
-66.67% |
20.00% |
-166.67% |
68.75% |
30.00% |
-14.29% |
-187.50% |
113.04% |
Operating Cash Flow Q/Q Growth |
|
-80.88% |
-49.09% |
10.71% |
7.53% |
-25.00% |
14.67% |
-6.98% |
-31.25% |
210.91% |
-28.66% |
-14.75% |
Free Cash Flow Firm Q/Q Growth |
|
108.16% |
-86.19% |
104.80% |
-87.72% |
-110.06% |
-664.71% |
-93.94% |
90.83% |
2,943.24% |
47.78% |
36.11% |
Invested Capital Q/Q Growth |
|
-1.20% |
-1.88% |
0.73% |
-0.13% |
1.22% |
-0.92% |
2.83% |
-2.91% |
-7.56% |
-5.73% |
-1.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-0.21% |
-1.33% |
6.30% |
0.74% |
4.61% |
6.88% |
6.69% |
10.08% |
8.42% |
3.15% |
13.17% |
EBIT Margin |
|
-9.88% |
-15.11% |
-4.47% |
-6.31% |
-5.37% |
-13.75% |
-3.80% |
-2.52% |
-3.30% |
-8.92% |
1.30% |
Profit (Net Income) Margin |
|
-10.91% |
-16.00% |
-4.47% |
-6.49% |
-5.37% |
-14.34% |
-4.16% |
-2.86% |
-3.30% |
-9.09% |
1.30% |
Tax Burden Percent |
|
110.42% |
105.88% |
100.00% |
102.94% |
100.00% |
104.29% |
109.52% |
113.33% |
100.00% |
101.96% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-0.46% |
-3.20% |
-0.89% |
-1.38% |
-1.19% |
-3.19% |
-0.89% |
-0.62% |
-0.87% |
-2.48% |
0.53% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.09% |
-4.75% |
-1.20% |
-2.02% |
-1.67% |
-4.58% |
-1.37% |
-0.99% |
-1.28% |
-3.89% |
0.53% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.65% |
-1.53% |
-0.55% |
-0.77% |
-0.64% |
-1.75% |
-0.52% |
-0.38% |
-0.40% |
-0.96% |
0.13% |
Return on Equity (ROE) |
|
-1.11% |
-4.73% |
-1.44% |
-2.14% |
-1.84% |
-4.94% |
-1.41% |
-1.00% |
-1.27% |
-3.45% |
0.66% |
Cash Return on Invested Capital (CROIC) |
|
47.39% |
8.10% |
15.00% |
0.61% |
-1.59% |
-2.61% |
-4.64% |
-1.63% |
7.48% |
12.62% |
16.85% |
Operating Return on Assets (OROA) |
|
-0.62% |
-3.44% |
-1.19% |
-1.85% |
-1.61% |
-4.29% |
-1.20% |
-0.83% |
-1.17% |
-3.32% |
0.49% |
Return on Assets (ROA) |
|
-0.69% |
-3.65% |
-1.19% |
-1.91% |
-1.61% |
-4.47% |
-1.31% |
-0.94% |
-1.17% |
-3.39% |
0.49% |
Return on Common Equity (ROCE) |
|
-1.11% |
-4.73% |
-1.44% |
-2.14% |
-1.84% |
-4.94% |
-1.41% |
-1.00% |
-1.27% |
-3.45% |
0.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
-6.31% |
0.00% |
-3.08% |
-4.06% |
-3.47% |
0.00% |
-3.41% |
-3.13% |
-2.86% |
0.00% |
-1.70% |
Net Operating Profit after Tax (NOPAT) |
|
-34 |
-48 |
-15 |
-24 |
-20 |
-49 |
-15 |
-11 |
-14 |
-36 |
8.00 |
NOPAT Margin |
|
-6.91% |
-10.58% |
-3.13% |
-4.42% |
-3.76% |
-9.63% |
-2.66% |
-1.76% |
-2.31% |
-6.24% |
1.30% |
Net Nonoperating Expense Percent (NNEP) |
|
0.63% |
1.54% |
0.31% |
0.64% |
0.48% |
1.39% |
0.48% |
0.37% |
0.41% |
1.40% |
0.00% |
SG&A Expenses to Revenue |
|
63.17% |
64.67% |
59.55% |
58.07% |
58.73% |
60.12% |
56.60% |
58.66% |
59.74% |
61.36% |
56.42% |
Operating Expenses to Revenue |
|
109.88% |
115.11% |
104.47% |
106.31% |
105.37% |
113.75% |
103.80% |
102.52% |
103.30% |
108.92% |
98.70% |
Earnings before Interest and Taxes (EBIT) |
|
-48 |
-68 |
-22 |
-34 |
-28 |
-70 |
-21 |
-15 |
-20 |
-51 |
8.00 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.00 |
-6.00 |
31 |
4.00 |
24 |
35 |
37 |
60 |
51 |
18 |
81 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.50 |
1.66 |
2.27 |
2.57 |
2.30 |
2.93 |
2.40 |
2.36 |
3.08 |
3.41 |
3.41 |
Price to Tangible Book Value (P/TBV) |
|
3.33 |
3.80 |
5.14 |
5.88 |
5.35 |
9.03 |
6.92 |
7.28 |
8.81 |
9.10 |
9.93 |
Price to Revenue (P/Rev) |
|
12.51 |
3.77 |
5.31 |
5.85 |
5.21 |
6.43 |
5.27 |
4.88 |
6.33 |
7.11 |
6.79 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.05 |
1.24 |
1.69 |
1.88 |
1.64 |
2.16 |
1.79 |
1.79 |
2.49 |
2.95 |
2.96 |
Enterprise Value to Revenue (EV/Rev) |
|
12.05 |
3.90 |
5.48 |
5.95 |
5.18 |
6.54 |
5.42 |
5.14 |
6.35 |
6.90 |
6.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.02 |
50.78 |
195.72 |
1,169.57 |
296.07 |
143.44 |
176.99 |
92.54 |
97.12 |
96.72 |
78.84 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.58 |
1.70 |
8.77 |
26.46 |
29.44 |
38.09 |
33.74 |
37.83 |
36.67 |
37.51 |
35.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.70 |
14.59 |
10.36 |
303.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.82 |
21.75 |
16.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.38 |
0.38 |
0.38 |
0.39 |
0.39 |
0.38 |
0.38 |
0.39 |
0.24 |
0.12 |
0.13 |
Long-Term Debt to Equity |
|
0.36 |
0.37 |
0.37 |
0.37 |
0.23 |
0.22 |
0.21 |
0.11 |
0.11 |
0.00 |
0.00 |
Financial Leverage |
|
0.60 |
0.32 |
0.46 |
0.38 |
0.38 |
0.38 |
0.38 |
0.39 |
0.32 |
0.25 |
0.25 |
Leverage Ratio |
|
1.69 |
1.76 |
1.55 |
1.46 |
1.47 |
1.47 |
1.46 |
1.47 |
1.40 |
1.33 |
1.33 |
Compound Leverage Factor |
|
1.69 |
1.76 |
1.55 |
1.46 |
1.47 |
1.47 |
1.46 |
1.47 |
1.40 |
1.33 |
1.33 |
Debt to Total Capital |
|
27.27% |
27.70% |
27.61% |
28.06% |
28.25% |
27.63% |
27.46% |
27.91% |
19.33% |
10.90% |
11.65% |
Short-Term Debt to Total Capital |
|
1.01% |
0.92% |
1.01% |
1.40% |
11.50% |
11.64% |
11.90% |
19.96% |
10.72% |
10.90% |
11.65% |
Long-Term Debt to Total Capital |
|
26.26% |
26.78% |
26.60% |
26.67% |
16.75% |
15.99% |
15.57% |
7.96% |
8.61% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
72.73% |
72.30% |
72.39% |
71.94% |
71.75% |
72.37% |
72.54% |
72.09% |
80.67% |
89.10% |
88.35% |
Debt to EBITDA |
|
5.96 |
11.37 |
31.93 |
175.00 |
50.94 |
18.38 |
27.17 |
14.41 |
7.54 |
3.57 |
3.10 |
Net Debt to EBITDA |
|
-0.87 |
1.65 |
6.07 |
18.20 |
-1.89 |
2.48 |
4.98 |
4.63 |
0.28 |
-2.96 |
-1.44 |
Long-Term Debt to EBITDA |
|
5.74 |
10.99 |
30.76 |
166.30 |
30.20 |
10.64 |
15.40 |
4.11 |
3.36 |
0.00 |
0.00 |
Debt to NOPAT |
|
-2,461.43 |
-28.86 |
-17.98 |
-14.53 |
-16.76 |
-16.03 |
-16.49 |
-18.58 |
-12.65 |
-7.92 |
-11.48 |
Net Debt to NOPAT |
|
360.00 |
-4.18 |
-3.42 |
-1.51 |
0.62 |
-2.16 |
-3.03 |
-5.97 |
-0.46 |
6.57 |
5.33 |
Long-Term Debt to NOPAT |
|
-2,370.00 |
-27.90 |
-17.32 |
-13.81 |
-9.93 |
-9.28 |
-9.35 |
-5.30 |
-5.63 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,891 |
537 |
1,101 |
135 |
-14 |
-104 |
-202 |
-19 |
526 |
777 |
1,058 |
Operating Cash Flow to CapEx |
|
611.11% |
300.00% |
300.00% |
285.71% |
214.29% |
252.94% |
205.13% |
148.65% |
518.18% |
358.82% |
288.89% |
Free Cash Flow to Firm to Interest Expense |
|
432.32 |
59.71 |
122.29 |
15.02 |
-1.51 |
-11.56 |
-22.41 |
-1.85 |
58.44 |
97.16 |
211.60 |
Operating Cash Flow to Interest Expense |
|
18.33 |
9.33 |
10.33 |
11.11 |
8.33 |
9.56 |
8.89 |
5.50 |
19.00 |
15.25 |
20.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
15.33 |
6.22 |
6.89 |
7.22 |
4.44 |
5.78 |
4.56 |
1.80 |
15.33 |
11.00 |
13.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.23 |
0.27 |
0.29 |
0.30 |
0.31 |
0.32 |
0.33 |
0.35 |
0.37 |
0.38 |
Fixed Asset Turnover |
|
2.38 |
8.09 |
7.36 |
7.09 |
6.84 |
6.88 |
6.70 |
6.55 |
6.66 |
6.76 |
6.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,318 |
6,199 |
6,244 |
6,236 |
6,312 |
6,254 |
6,431 |
6,244 |
5,772 |
5,441 |
5,381 |
Invested Capital Turnover |
|
0.07 |
0.30 |
0.28 |
0.31 |
0.32 |
0.33 |
0.33 |
0.35 |
0.37 |
0.40 |
0.40 |
Increase / (Decrease) in Invested Capital |
|
-3,924 |
-585 |
-1,116 |
-159 |
-6.00 |
55 |
187 |
8.00 |
-540 |
-813 |
-1,050 |
Enterprise Value (EV) |
|
6,652 |
7,668 |
10,569 |
11,696 |
10,362 |
13,483 |
11,504 |
11,198 |
14,374 |
16,056 |
15,926 |
Market Capitalization |
|
6,904 |
7,419 |
10,241 |
11,514 |
10,428 |
13,250 |
11,180 |
10,638 |
14,333 |
16,548 |
16,217 |
Book Value per Share |
|
$19.05 |
$18.85 |
$19.29 |
$19.17 |
$19.45 |
$19.37 |
$19.88 |
$19.06 |
$20.12 |
$20.76 |
$19.60 |
Tangible Book Value per Share |
|
$8.59 |
$8.22 |
$8.50 |
$8.37 |
$8.38 |
$6.28 |
$6.89 |
$6.19 |
$7.03 |
$7.78 |
$6.74 |
Total Capital |
|
6,318 |
6,199 |
6,244 |
6,236 |
6,312 |
6,254 |
6,431 |
6,244 |
5,772 |
5,441 |
5,381 |
Total Debt |
|
1,723 |
1,717 |
1,724 |
1,750 |
1,783 |
1,728 |
1,766 |
1,743 |
1,116 |
593 |
627 |
Total Long-Term Debt |
|
1,659 |
1,660 |
1,661 |
1,663 |
1,057 |
1,000 |
1,001 |
497 |
497 |
0.00 |
0.00 |
Net Debt |
|
-252 |
249 |
328 |
182 |
-66 |
233 |
324 |
560 |
41 |
-492 |
-291 |
Capital Expenditures (CapEx) |
|
27 |
28 |
31 |
35 |
35 |
34 |
39 |
37 |
33 |
34 |
36 |
Net Nonoperating Expense (NNE) |
|
19 |
24 |
6.60 |
11 |
8.40 |
24 |
8.30 |
6.50 |
6.00 |
16 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,723 |
1,717 |
1,724 |
1,750 |
1,783 |
1,728 |
1,766 |
1,743 |
1,116 |
593 |
627 |
Total Depreciation and Amortization (D&A) |
|
47 |
62 |
53 |
38 |
52 |
105 |
58 |
75 |
71 |
69 |
73 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.22) |
($0.29) |
($0.09) |
($0.15) |
($0.12) |
($0.32) |
($0.10) |
($0.07) |
($0.08) |
($0.23) |
$0.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
240.08M |
242.16M |
234.43M |
233.63M |
233.30M |
233.58M |
234.70M |
233.45M |
232.52M |
234.08M |
242.26M |
Adjusted Diluted Earnings per Share |
|
($0.22) |
($0.29) |
($0.09) |
($0.15) |
($0.12) |
($0.32) |
($0.10) |
($0.07) |
($0.08) |
($0.23) |
$0.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
240.08M |
242.16M |
234.43M |
233.63M |
233.30M |
233.58M |
234.70M |
233.45M |
232.52M |
234.08M |
256.19M |
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 |
|
237.73M |
234.34M |
234.02M |
232.83M |
233.60M |
233.47M |
236.19M |
231.44M |
233.56M |
242.56M |
241.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-34 |
-41 |
-11 |
-22 |
-18 |
-42 |
-11 |
-11 |
-13 |
-36 |
5.60 |
Normalized NOPAT Margin |
|
-6.91% |
-9.02% |
-2.28% |
-4.03% |
-3.49% |
-8.25% |
-1.90% |
-1.76% |
-2.19% |
-6.24% |
0.91% |
Pre Tax Income Margin |
|
-9.88% |
-15.11% |
-4.47% |
-6.31% |
-5.37% |
-13.75% |
-3.80% |
-2.52% |
-3.30% |
-8.92% |
1.30% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-5.33 |
-7.56 |
-2.44 |
-3.78 |
-3.11 |
-7.78 |
-2.33 |
-1.50 |
-2.22 |
-6.38 |
1.60 |
NOPAT to Interest Expense |
|
-3.73 |
-5.29 |
-1.71 |
-2.64 |
-2.18 |
-5.44 |
-1.63 |
-1.05 |
-1.56 |
-4.46 |
1.60 |
EBIT Less CapEx to Interest Expense |
|
-8.33 |
-10.67 |
-5.89 |
-7.67 |
-7.00 |
-11.56 |
-6.67 |
-5.20 |
-5.89 |
-10.63 |
-5.60 |
NOPAT Less CapEx to Interest Expense |
|
-6.73 |
-8.40 |
-5.16 |
-6.53 |
-6.07 |
-9.22 |
-5.97 |
-4.75 |
-5.22 |
-8.71 |
-5.60 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-370.69% |
-937.62% |
-492.81% |
-321.98% |
-324.84% |
-268.35% |
-218.24% |
-346.81% |
-292.48% |
-268.75% |
-669.14% |
Key Financial Trends
Zillow Group (NASDAQ: ZG) Financial Overview and Trends
Analyzing Zillow's financials from Q3 2022 through Q1 2025 reveals several key trends across revenue, expenses, net income, cash flows, and balance sheet strength. Here's a summary to help retail investors understand Zillow's recent performance and financial health:
- For Q1 2025, Zillow reported a modest net income of $8 million, a significant improvement compared to consistent net losses in preceding quarters dating back to 2022.
- Total revenues have generally increased from approximately $486 million in Q3 2023 to $615 million in Q1 2025, indicating top-line growth primarily driven by growth in non-interest income.
- Non-cash adjustments to reconcile net income are substantial each quarter, reflecting strong depreciation and amortization expenses, which also bolster operating cash flow despite net losses.
- Operating cash flow remains solid, with $104 million generated in Q1 2025, signaling ongoing operational efficiency and cash generation capacity despite net losses in many quarters.
- Marketing and operating expenses are high, typically exceeding $600 million combined each quarter, which restrains profitability but may support growth initiatives.
- Interest expense has remained stable around $5-$10 million per quarter, without significant change, suggesting fixed financing costs despite fluctuating debt levels.
- Zillow’s goodwill and intangible assets remain large and stable, at around $2.8 billion and $297 million respectively, indicating significant recorded value from acquisitions or brand value.
- Zillow has sustained net losses in most quarters before Q1 2025, often ranging from $20 million to $73 million negative net income, showing ongoing challenges returning to consistent profitability.
- The company’s repurchase of common equity continues to be substantial, e.g., $250 million repurchased in Q1 2025, which reduces cash reserves and may stress liquidity.
- Despite improving net income, Zillow's total liabilities remain significant at approximately $992 million in Q1 2025 and previously in the billions, which could exert financial pressure alongside negative retained earnings.
Summary: Zillow Group is showing signs of potential turnaround with its first positive net income in several quarters in Q1 2025 and steadily growing revenue. Operational cash flow remains strong, supporting liquidity despite ongoing substantial expenses and historical losses. The company's balance sheet shows solid equity but continued significant liabilities and investment in goodwill. Ongoing high marketing and operating expenditures, along with equity repurchases, may pressure cash balances. Investors should watch Zillow’s ability to maintain profitability, manage expenses, and continue positive cash generation over upcoming quarters as critical indicators of financial health improvement.
08/05/25 06:50 AMAI Generated. May Contain Errors.