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) has reported its most recent quarterly results for Q1 2025, alongside financial data from previous quarters going back to Q3 2022. Here's a summary of key trends and observations from the analysis of income statements, cash flow statements, and balance sheets over the last four years:
- In Q1 2025, Zillow reported a net income of $8 million continuing operations, marking a positive swing compared to losses in previous quarters from 2024 and 2023 where net income often was in the negative tens of millions.
- Total revenue for Q1 2025 stood at $615 million, showing a gradual increase compared to previous quarters where revenues ranged around $490-$610 million. This indicates steady top-line growth.
- Non-interest income remains robust, with $620 million in Q1 2025, continuing Zillow's strong income from other services and non-interest sources.
- Cash and cash equivalents remain relatively strong at $914 million as of Q1 2025, providing liquidity to support operations and investments.
- Marketing expenses and other operating expenses continue to be significant cost centers, with $347 million and $260 million respectively in Q1 2025, consistent with prior quarters, indicating stable investment in growth but also pressure on margins.
- Depreciation and amortization expenses remain high, reflecting capital investments in technology and infrastructure, standing at $65 million and $8 million respectively in Q1 2025.
- Zillow’s balance sheet shows a large amount of goodwill ($2.8 billion) and intangible assets ($297 million) reflecting acquisitions or investments in intangible assets.
- Long-term debt interest expense decreased to $5 million in Q1 2025 from $8-10 million in prior quarters, signaling either lower interest rates, refinancing, or reduction in debt cost.
- Despite recent profitability, Zillow has experienced several quarters of net losses over the past two years, with net income/loss figures frequently showing losses between $20 million to over $70 million, indicating volatility in earnings.
- Net cash from financing activities was significantly negative in Q1 2025 (-$219 million), mainly due to common equity repurchase of $250 million, which may impact financial flexibility despite potentially benefiting shareholder value.
Summary: Zillow Group is showing modest improvement with a return to profitability in Q1 2025 after several quarters of losses, accompanied by steady revenue growth and strong non-interest income. However, operating costs remain high especially in marketing and depreciation, and the company continues to carry significant goodwill and intangible assets on the balance sheet. The recent equity repurchases suggest management confidence but also reduce cash reserves, while interest expenses show improvement. Retail investors should watch upcoming quarters for sustained profitability and operational efficiency improvements.
10/06/25 06:16 PM ETAI Generated. May Contain Errors.