XML 46 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Basis of presentation, merger agreement and accounting policies - Reconciliations Between Revenue and Primary Measures of Profit or Loss (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Less:        
Net Income $ 37,116 $ 147,188 $ 163,325 $ 418,479
Operating Segments        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Revenue 650,791 806,827 2,005,885 2,231,442
Less:        
Programming 247,579 243,354 761,110 739,046
Employee compensation [1] 171,983 182,779 510,457 545,006
Other segment items [2] 100,577 111,191 316,456 327,973
Adjusted EBITDA 130,652 269,503 417,862 619,417
(Less) Plus: All other segment items [3] (93,536) (122,315) (254,537) (200,938)
Net Income $ 37,116 $ 147,188 $ 163,325 $ 418,479
[1] Includes the cost associated with salaries, bonuses, stock-based compensation, benefits paid to our employees and adjusted to remove workforce restructuring and retention costs (including stock-based compensation and cash payments).
[2] Primarily includes digital ad serving fees, professional service fees and costs associated with operating our facilities.
[3] Primarily includes taxes, interest expense, other non-operating costs, depreciation and amortization.