XML 86 R64.htm IDEA: XBRL DOCUMENT v2.4.1.9
Earnings Per Share (EPS) - Computation of Basic and Diluted EPS (Detail) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Numerator:                      
Income (Loss) from Continuing Operations                 $ 23,265us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 3,972us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ (25,063)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
(Loss) Gain on Sale of Real Estate, Net of Income Tax Provision (83)us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 0us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 0us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 0us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 337us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 291us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 0us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 262us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes (83)us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 890us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes 3,777us-gaap_GainLossOnSaleOfPropertiesNetOfApplicableIncomeTaxes
Noncontrolling Interest Allocable to Continuing Operations 309us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 325us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 124us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 58us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 47us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity (13)us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity (308)us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity (159)us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity (813)us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 396us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity 2,173us-gaap_IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
Income from Continuing Operations Allocable to Participating Securities (32)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (33)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (32)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (18)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (6)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities 0fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities 0fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (36)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities (75)fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities 0fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities 0fr_IncomeLossFromContinuingOperationsAllocabletoParticipatingSecurities
Income (Loss) from Continuing Operations Attributable to First Industrial Realty Trust, Inc.                 22,294us-gaap_IncomeLossFromContinuingOperations 5,258us-gaap_IncomeLossFromContinuingOperations (19,113)us-gaap_IncomeLossFromContinuingOperations
Preferred Dividends 0us-gaap_PreferredStockDividendsIncomeStatementImpact 0us-gaap_PreferredStockDividendsIncomeStatementImpact 0us-gaap_PreferredStockDividendsIncomeStatementImpact (1,019)us-gaap_PreferredStockDividendsIncomeStatementImpact (1,227)us-gaap_PreferredStockDividendsIncomeStatementImpact (1,392)us-gaap_PreferredStockDividendsIncomeStatementImpact (2,277)us-gaap_PreferredStockDividendsIncomeStatementImpact (3,837)us-gaap_PreferredStockDividendsIncomeStatementImpact (1,019)us-gaap_PreferredStockDividendsIncomeStatementImpact (8,733)us-gaap_PreferredStockDividendsIncomeStatementImpact (18,947)us-gaap_PreferredStockDividendsIncomeStatementImpact
Redemption of Preferred Stock 0us-gaap_PreferredStockRedemptionPremium 0us-gaap_PreferredStockRedemptionPremium 0us-gaap_PreferredStockRedemptionPremium (1,462)us-gaap_PreferredStockRedemptionPremium 0us-gaap_PreferredStockRedemptionPremium (2,121)us-gaap_PreferredStockRedemptionPremium (3,546)us-gaap_PreferredStockRedemptionPremium 0us-gaap_PreferredStockRedemptionPremium (1,462)us-gaap_PreferredStockRedemptionPremium (5,667)us-gaap_PreferredStockRedemptionPremium (1,804)us-gaap_PreferredStockRedemptionPremium
Income (Loss) from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders                 19,813fr_IncomeLossFromContinuingOperationsAvailableToCommonStockholders (9,142)fr_IncomeLossFromContinuingOperationsAvailableToCommonStockholders (39,864)fr_IncomeLossFromContinuingOperationsAvailableToCommonStockholders
Income from Discontinued Operations 11,698us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 13,932us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 1,052us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 1,141us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 19,850us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 5,303us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 13,011us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (1,598)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 27,823us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 36,566us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 18,767us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Noncontrolling Interest Allocable to Discontinued Operations (452)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (543)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (41)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (46)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (817)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (220)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (553)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest 73us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (1,082)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (1,517)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest (972)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest
Income from Discontinued Operations Allocable to Participating Securities (47)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (57)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (11)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (14)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (84)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (42)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (42)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities 0fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (100)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities (162)fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities 0fr_IncomeLossFromDiscontinuedOperationAllocableToParticipatingSecurities
Income from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.                 26,641us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity 34,887us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity 17,795us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net Income (Loss) Available to First Industrial Realty Trust, Inc.’s Common Stockholders and Participating Securities 18,781us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 21,327us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 4,039us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 2,482us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 20,322us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 5,031us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 5,294us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic (4,740)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 46,629us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 25,907us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic (22,069)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Net Income Allocable to Participating Securities                 (175)us-gaap_ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic (162)us-gaap_ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic 0us-gaap_ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic
Net Income (Loss) Available to First Industrial Realty Trust, Inc.’s Common Stockholders                 $ 46,454fr_NetIncomeAvailableToCommonShareholdersBasicExcludingParticipatingSecurities $ 25,745fr_NetIncomeAvailableToCommonShareholdersBasicExcludingParticipatingSecurities $ (22,069)fr_NetIncomeAvailableToCommonShareholdersBasicExcludingParticipatingSecurities
Denominator:                      
Weighted Average Shares - Basic 110,118us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 110,072us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 109,815us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 109,676us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 109,490us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 109,474us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 108,117us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 100,774us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 109,922us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 106,995us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 91,468us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
LTIP Unit Awards 287us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 199us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 589us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 539us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 485us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 0us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 0us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 0us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 403us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 0us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements 0us-gaap_IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
Weighted Average Shares - Diluted 110,405us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 110,271us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 110,404us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 110,215us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 109,975us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 109,474us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 108,117us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 100,774us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 110,325us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 106,995us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 91,468us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Basic and Diluted EPS:                      
Income (Loss) from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders $ 0.07us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.07us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.03us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.01us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.01us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.00us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ (0.06)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ (0.03)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.18us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ (0.09)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ (0.44)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
Income from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.’s Common Stockholders $ 0.10us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.12us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.01us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.01us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.17us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.05us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.11us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ (0.02)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.24us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.33us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.20us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
Net Income (Loss) Available to First Industrial Realty Trust, Inc.’s Common Stockholders $ 0.17us-gaap_EarningsPerShareBasicAndDiluted $ 0.19us-gaap_EarningsPerShareBasicAndDiluted $ 0.04us-gaap_EarningsPerShareBasicAndDiluted $ 0.02us-gaap_EarningsPerShareBasicAndDiluted $ 0.18us-gaap_EarningsPerShareBasicAndDiluted $ 0.05us-gaap_EarningsPerShareBasicAndDiluted $ 0.05us-gaap_EarningsPerShareBasicAndDiluted $ (0.05)us-gaap_EarningsPerShareBasicAndDiluted $ 0.42us-gaap_EarningsPerShareBasicAndDiluted $ 0.24us-gaap_EarningsPerShareBasicAndDiluted $ (0.24)us-gaap_EarningsPerShareBasicAndDiluted