This calculator works out WeWork's free cash flow in 2019-23.

The main inputs are revenue growth, operating cash flow margin and capex intensity in 2023, plus the cash available to the company.

Starting from actual figures for 2018, the 2023 position is phased in on a straight-line basis.

The cumulative cash burn is then compared with the cash available to calculate how much more will be needed by 2023.

For more interactive calculators and agenda-setting comment visit: BREAKINGVIEWS