Year Ended
December 31,
2011

Year Ended
December 31,
2010

Year Ended
December 31,
2009

Numerator:

Loss from Continuing Operations

$

(32,201

)

$

(155,699

)

$

(20,327

)

Gain on Sale of Real Estate, Net of Income Tax Provision

918

517

231

Noncontrolling Interest Allocable to Continuing Operations

3,097

13,623

4,019

Loss from Continuing Operations Attributable to First Industrial Realty Trust, Inc.

(28,186

)

(141,559

)

(16,077

)

Preferred Stock Dividends

(19,565

)

(19,677

)

(19,516

)

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(47,751

)

$

(161,236

)

$

(35,593

)

Income (Loss) from Discontinued Operations, Net of Income Tax Provision

$

22,093

$

(66,437

)

$

24,282

Noncontrolling Interest Allocable to Discontinued Operations

(1,352

)

5,175

(2,472

)

Income (Loss) from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.

$

20,741

$

(61,262

)

$

21,810

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(27,010

)

$

(222,498

)

$

(13,783

)

Denominator:

Weighted Average Shares—Basic and Diluted

80,616,000

62,952,565

48,695,317

Basic and Diluted EPS:

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(0.59

)

$

(2.56

)

$

(0.73

)

Income (Loss) from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.’s Common Stockholders

$

0.26

$

(0.97

)

$

0.45

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(0.34

)

$

(3.53

)

$

(0.28

)