WeWork Inc. logo

WeWork Inc.

WE | NYSE
Chart Builder DCF Calculator
$0.84
-$0.27 (-24.32%)
At close: Nov 03, 2023, 04:00 PM ET
TTM
Period Ending
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Q3 2020
Sep 30, 2020
Net Income
-2.04B -1.85B -2.09B -2.3B -2.57B -2.79B -3.07B -4.63B -3.83B -2.98B -2.06B n/a
Depreciation & Amortization
599M 616M 618M 641M 659.47M 674.29M 696.63M 709.63M 535.16M 364.34M 184M n/a
Stock-Based Compensation
21M 29M 39M 49M 88.67M 79.82M 70.69M 213.69M 164.02M 159.87M 156M n/a
Other Working Capital
-528M -493M -335M -304M -394.29M -323.43M -396.35M -258.35M -149.06M -204.92M -58M n/a
Other Non-Cash Items
409M 731M 810M 762M 753.32M 662.6M 834.05M 2.02B 1.74B 1.51B 1.24B n/a
Deferred Income Tax
739M 202M 239M 364M 598.4M 779.02M 749.32M 1.38B 1.16B 975.3M 760M n/a
Change in Working Capital
-532M -454M -295M -254M -318.8M -288.94M -361.86M -223.86M -149.06M -204.92M -58M n/a
Operating Cash Flow
-807M -728M -679M -733M -1.02B -1.29B -1.71B -1.91B -1.54B -1.16B -541M n/a
Capital Expenditures
-230M -279M -323M -338M -374.89M -340.79M -281.91M -336.91M -232.02M -171.13M -129M n/a
Cash Acquisitions
9M 9M 9M n/a -9M -9M -9M n/a n/a n/a n/a n/a
Purchase of Investments
6M 5M 5M n/a -5.7M -4.7M -21.41M -26.41M -26.7M -26.7M -10M n/a
Sales Maturities Of Investments
11M 53M 53M 54M 43M 1M 1M n/a n/a n/a n/a n/a
Other Investing Acitivies
-28M -30M -11M -10M -20.64M -31.68M -56.46M -53.46M -14.82M -6.78M 2M n/a
Investing Cash Flow
-232M -242M -267M -294M -327.24M -333.73M -298.35M -347.35M -244.12M -186.63M -137M n/a
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-6M -6M -6M -5M n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.04B 583M 728M 397M 1.33B 1.4B 1.77B 2.34B 1.42B 1.35B 589M n/a
Financial Cash Flow
1.04B 583M 728M 397M 1.33B 1.4B 1.77B 2.34B 1.42B 1.35B 589M n/a
Net Cash Flow
n/a -393M -224M -636M -22M -223.97M -228.48M 80.52M -365.48M 1.49M -96M n/a
Free Cash Flow
-1.04B -1.01B -1B -1.07B -1.39B -1.63B -1.99B -2.25B -1.77B -1.33B -670M n/a
Adj. Free Cash Flow
-1.06B -1.04B -1.04B -1.12B -1.48B -1.71B -2.06B -2.46B -1.94B -1.49B -826M n/a
Maintenance CapEx
-162M -116M -59M n/a -104.89M -104.89M -147.02M -276.02M n/a n/a n/a n/a
Growth CapEx
-68M -163M -264M -338M -270M -235.89M -134.89M -60.89M n/a n/a n/a n/a
Owner Earnings
-969M -844M -738M -733M -1.12B -1.39B -1.86B -2.19B n/a n/a n/a n/a

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.