XML 75 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Revenues:      
Rental Income $ 259,609us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 245,064us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 236,661us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
Tenant Recoveries and Other Income 84,990us-gaap_TenantReimbursements 73,390us-gaap_TenantReimbursements 67,856us-gaap_TenantReimbursements
Total Revenues 344,599us-gaap_RealEstateRevenueNet 318,454us-gaap_RealEstateRevenueNet 304,517us-gaap_RealEstateRevenueNet
Expenses:      
Property Expenses 114,499us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment 103,714us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment 96,517us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
General and Administrative 23,418us-gaap_GeneralAndAdministrativeExpense 22,821us-gaap_GeneralAndAdministrativeExpense 25,063us-gaap_GeneralAndAdministrativeExpense
Acquisition Costs 960us-gaap_BusinessCombinationAcquisitionRelatedCosts 331us-gaap_BusinessCombinationAcquisitionRelatedCosts 40us-gaap_BusinessCombinationAcquisitionRelatedCosts
Impairment of Real Estate 0us-gaap_DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown 0us-gaap_DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown (192)us-gaap_DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown
Depreciation and Other Amortization 111,897us-gaap_DepreciationAndAmortization 106,951us-gaap_DepreciationAndAmortization 110,861us-gaap_DepreciationAndAmortization
Total Expenses 250,774us-gaap_OperatingExpenses 233,817us-gaap_OperatingExpenses 232,289us-gaap_OperatingExpenses
Other Income (Expense):      
Interest Income 2,110us-gaap_InvestmentIncomeInterest 2,354us-gaap_InvestmentIncomeInterest 2,874us-gaap_InvestmentIncomeInterest
Interest Expense (72,178)us-gaap_InterestExpense (73,558)us-gaap_InterestExpense (83,506)us-gaap_InterestExpense
Amortization of Deferred Financing Costs (3,098)us-gaap_AmortizationOfFinancingCosts (3,225)us-gaap_AmortizationOfFinancingCosts (3,460)us-gaap_AmortizationOfFinancingCosts
Mark-to-Market Gain (Loss) on Interest Rate Protection Agreements 0us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet 52us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (328)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
Loss from Retirement of Debt (655)us-gaap_GainsLossesOnExtinguishmentOfDebt (6,637)us-gaap_GainsLossesOnExtinguishmentOfDebt (9,684)us-gaap_GainsLossesOnExtinguishmentOfDebt
Total Other Income (Expense) (73,821)us-gaap_NonoperatingIncomeExpense (81,014)us-gaap_NonoperatingIncomeExpense (94,104)us-gaap_NonoperatingIncomeExpense
Income (Loss) from Continuing Operations Before Equity in Income of Joint Ventures, Gain on Change in Control of Interests and Income Tax (Provision) Benefit 20,004us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 3,623us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (21,876)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Equity in Income of Joint Ventures 3,499us-gaap_IncomeLossFromEquityMethodInvestments 136us-gaap_IncomeLossFromEquityMethodInvestments 1,559us-gaap_IncomeLossFromEquityMethodInvestments
Gain on Change in Control of Interests 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain 776us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
Income Tax (Provision) Benefit (238)us-gaap_IncomeTaxExpenseBenefit 213us-gaap_IncomeTaxExpenseBenefit (5,522)us-gaap_IncomeTaxExpenseBenefit
Income (Loss) from Continuing Operations 23,265us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 3,972us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (25,063)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Discontinued Operations:      
Income Attributable to Discontinued Operations 1,835us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax 2,222us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax 6,102us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
Gain on Sale of Real Estate 25,988us-gaap_DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax 34,344us-gaap_DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax 12,665us-gaap_DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
Income from Discontinued Operations 27,823us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 36,566us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 18,767us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Income (Loss) Before (Loss) Gain on Sale of Real Estate 51,088us-gaap_IncomeLossBeforeGainOrLossOnSaleOfPropertiesExtraordinaryItemsAndCumulativeEffectsOfAccountingChanges 40,538us-gaap_IncomeLossBeforeGainOrLossOnSaleOfPropertiesExtraordinaryItemsAndCumulativeEffectsOfAccountingChanges (6,296)us-gaap_IncomeLossBeforeGainOrLossOnSaleOfPropertiesExtraordinaryItemsAndCumulativeEffectsOfAccountingChanges
(Loss) Gain on Sale of Real Estate (83)us-gaap_GainLossOnSaleOfPropertiesBeforeApplicableIncomeTaxes 1,100us-gaap_GainLossOnSaleOfPropertiesBeforeApplicableIncomeTaxes 3,777us-gaap_GainLossOnSaleOfPropertiesBeforeApplicableIncomeTaxes
Provision for Income Taxes Allocable to Gain on Sale of Real Estate 0us-gaap_GainLossOnSaleOfPropertiesApplicableIncomeTaxes (210)us-gaap_GainLossOnSaleOfPropertiesApplicableIncomeTaxes 0us-gaap_GainLossOnSaleOfPropertiesApplicableIncomeTaxes
Net Income (Loss) 51,005us-gaap_ProfitLoss 41,428us-gaap_ProfitLoss (2,519)us-gaap_ProfitLoss
Less: Net (Income) Loss Attributable to the Noncontrolling Interest (1,895)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (1,121)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 1,201us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net Income (Loss) Attributable to First Industrial Realty Trust, Inc. 49,110us-gaap_NetIncomeLoss 40,307us-gaap_NetIncomeLoss (1,318)us-gaap_NetIncomeLoss
Less: Preferred Dividends (1,019)us-gaap_PreferredStockDividendsIncomeStatementImpact (8,733)us-gaap_PreferredStockDividendsIncomeStatementImpact (18,947)us-gaap_PreferredStockDividendsIncomeStatementImpact
Less: Redemption of Preferred Stock (1,462)us-gaap_PreferredStockRedemptionPremium (5,667)us-gaap_PreferredStockRedemptionPremium (1,804)us-gaap_PreferredStockRedemptionPremium
Net Income (Loss) Available to First Industrial Realty Trust, Inc.’s Common Stockholders and Participating Securities $ 46,629us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 25,907us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ (22,069)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Basic and Diluted Earnings Per Share:      
Income (Loss) from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders $ 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 $ 0.24us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.33us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare $ 0.20us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
Net Income (Loss) Available to First Industrial Realty Trust, Inc.’s Common Stockholders $ 0.42us-gaap_EarningsPerShareBasicAndDiluted $ 0.24us-gaap_EarningsPerShareBasicAndDiluted $ (0.24)us-gaap_EarningsPerShareBasicAndDiluted
Distributions Per Share $ 0.41us-gaap_CommonStockDividendsPerShareDeclared $ 0.34us-gaap_CommonStockDividendsPerShareDeclared $ 0us-gaap_CommonStockDividendsPerShareDeclared
Weighted Average Shares - Basic 109,922us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 106,995us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 91,468us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted Average Shares - Diluted 110,325us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 106,995us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 91,468us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding