{"cik": 2067876, "entity": "Versant Media Group, Inc.", "tags": {"RevenueFromContractWithCustomerExcludingAssessedTax": [{"end": "2023-12-31", "val": 7445000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 7062000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 6688000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "OperatingIncomeLoss": [{"end": "2023-12-31", "val": 2069000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 1841000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 1272000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "NetIncomeLoss": [{"end": "2023-12-31", "val": 1539000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 1363000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 930000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "IncomeTaxExpenseBenefit": [{"end": "2023-12-31", "val": 530000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 478000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 297000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "Depreciation": [{"end": "2023-12-31", "val": 67000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 63000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 67000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivities": [{"end": "2023-12-31", "val": 2428000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 2211000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 2022000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "PaymentsToAcquirePropertyPlantAndEquipment": [{"end": "2023-12-31", "val": 56000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 54000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 167000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03", "start": "2025-01-01"}], "StockholdersEquity": [{"end": "2024-12-31", "val": 10797000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2025-12-31", "val": 10292000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}], "StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest": [{"end": "2023-12-31", "val": 11677000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2024-12-31", "val": 10915000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2025-12-31", "val": 10402000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}], "Goodwill": [{"end": "2023-12-31", "val": 7732000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2024-12-31", "val": 7732000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2025-12-31", "val": 7611000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}], "LongTermDebtNoncurrent": [{"end": "2024-12-31", "val": 0, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2025-12-31", "val": 983000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}], "CashAndCashEquivalentsAtCarryingValue": [{"end": "2024-12-31", "val": 8000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}, {"end": "2025-12-31", "val": 55000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-03"}]}}