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's financials over the last four years reveal a challenging profitability situation but with improving trends in recent quarters.
Positive financial trends and highlights:
- In Q1 2025, Zillow finally reported a net income of $8 million, a significant improvement from losses exceeding $20 million to $70 million in quarters of 2023 and 2024.
- Operating cash flows remain strong and positive, with $104 million generated in Q1 2025, consistent with a robust cash flow profile over recent quarters.
- Depreciation and amortization expenses consistently add back large non-cash charges, supporting healthier operating cash flows despite net losses.
- Total revenue showed growth from $492 million in Q1 2023 to $615 million in Q1 2025, indicating potential top-line expansion.
- Reduction in long-term debt in recent quarters from more than $1.6 billion (early 2023) to $497 million as of Q3 2024, reflecting debt management efforts.
- Balance sheet remains solid with significant cash and equivalents increasing from $1.39 billion in Q1 2023 to $914 million in Q1 2025, providing liquidity.
- Consistent investments in property, equipment, and securities suggest continued investment in business operations and growth opportunities.
Neutral observations:
- Marketing expenses remain very high, ranging around $300 million to $362 million per quarter, indicating large spending to support growth, but warrant efficiency monitoring.
- Non-interest expenses remain elevated near $600 million quarterly, requiring ongoing control to improve margins.
- Effective tax expense has been minimal or zero in recent quarters, likely due to net losses or tax credits, which might affect future tax liabilities.
Negative financial concerns:
- Zillow has reported continuous net losses from Q1 2023 through Q4 2024, with Q4 2023 showing a loss of $73 million and Q4 2024 a loss of $52 million before turning slightly positive in Q1 2025.
- Impairment and restructuring charges, while moderate, increased in some quarters (e.g., $10 million impairment in Q4 2023), which could signal asset write-downs or operational challenges.
- Share repurchases have been significant, with $250 million spent in Q1 2025 and hundreds of millions in prior quarters, which could pressure cash reserves given ongoing losses.
- Total liabilities remain substantial, generally around $2 billion, with significant short-term debt obligations ($600-$1,200 million), posing refinancing risks if cash flows weaken.
- Diluted earnings per share have been negative every quarter except Q1 2025, reaching lows of -$0.32 in Q4 2023, reflecting shareholder value erosion during the loss periods.
Overall, Zillow is showing signs of potential recovery based on the latest quarterly results with a return to profitability and strong cash flow. However, extended history of losses, high operating expenses, and substantial debt levels suggest investors should watch closely for sustained earnings improvements and expense control.
09/15/25 03:00 PM ETAI Generated. May Contain Errors.