Q2 2022 Results

GAAP to non-GAAP reconciliation US$ millions 18 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Net loss Income tax (benefit) provision ($1,110) ($999) ($1,168) ($2,062) ($923) Q3'21 ($844) Q4'21 Q1'22 ($803) ($504) Q2'22 ($635) 7 6 (2) 3 4 (2) (2) (1) 3 Interest and other (income) expenses, net 76 (38) (105) 553 68 206 103 147 316 Depreciation and amortization 196 198 191 184. 180 171 174 171 158 Restructuring and other related costs 81 19 52 494 (28) 16 (48) (130) (26) Impairment (gain on sale) of goodwill, intangibles and other assets 280 254 546 299 242 88 241 91 36 Stock-based compensation expense 12 9 7 54 4 4 48 13 13 Other Net 22 24 7 29 4 5 4 1 1 Adj. EBITDA Less: ChinaCo Adj. EBITDA Adj. EBITDA Excluding ChinaCo ($436) (39) ($397) ($527) ($472) ($446) ($449) ($356) ($283) ($212) ($134) (35) ($492) ($472) ($446) ($449) ($356) ($283) ($212) ($134) Q2'20 Location Gross Profit / (Loss) Including Depreciation & Amortization Depreciation and amortization ($204) Q3'20 ($346) Q4'20 ($382) Q1'21 ($414) Q2'21 ($386) Q3'21 ($288) Q4'21 Q1'22 Q2'22 ($201) ($147) ($85) 166 174 181 175 170 162 164 158 150 Location Gross Profit / (Loss) Exclusive of Depreciation & Amortization ($38) ($172) ($201) ($239) ($215) ($125) ($37) $11 $65 Unconsolidated management fee revenue (1) (1) (3) (4) (1) (2) (2) (3) (5) Stock-based compensation expense 3 1 1 9 1 1 5 2 2 Indirect location operating expenses Building Margin 34 28 21 25 24 24 26 24 24 ($2) ($144) ($183) ($209) ($192) ($103) ($9) $34 $86 wework ©2022 WeWork

View entire presentation