Three Months
Ended
March 31,
2012

Three Months
Ended
March 31,
2011

Numerator:

Loss from Continuing Operations

$

(4,830

)

$

(6,550

)

Noncontrolling Interest Allocable to Continuing Operations

541

805

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

(4,289

)

(5,745

)

Preferred Stock Dividends

(4,762

)

(4,927

)

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

$

(9,051

)

$

(10,672

)

Income from Discontinued Operations, Net of Income Tax Provision

$

5,885

$

2,167

Noncontrolling Interest Allocable to Discontinued Operations

(334

)

(152

)

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

$

5,551

$

2,015

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

$

(3,500

)

$

(8,657

)

Denominator:

Weighted Average Shares—Basic and Diluted

86,575,197

70,638,598

Basic and Diluted EPS:

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

$

(0.10

)

$

(0.15

)

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

$

0.06

$

0.03

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

$

(0.04

)

$

(0.12

)